hennepin healthcare systems retirement plan annual reporthennepin healthcare systems retirement plan...
TRANSCRIPT
16 - 0553
Hennepin Healthcare Systems Retirement Plan Annual Report
For the Fiscal Year Ending December 31, 2015
Pursuant to the authority granted to it under Minn. Stat. § 3 83. 914, Hennepin Healthcare System ("HHS") adopted a retirement plan qualified under§ 401(a) of the Internal Revenue Code (the "40l(a) Plan") effective as of January 1, 2009. Minn. Stat. § 383B.914 grants HHS the authority to create an alternative defined contribution retirement plan for its supervisors, managers, physicians, and independent health practitioners who bill independently for their time.
All employees classified under the following positions are eligible to participate in the plan: Supervisors, Managers and Independent Health Practitioners. Employees classified as Paramedics or Security Supervisors are not eligible to participate in the 401(a) Plan. Each year, the Board of HHS determines whether to make a contribution to the 401(a) Plan and in what amount. Currently, the contribution rate is 6% of each Participant's compensation, except that the contribution percentage for the CEO of HHS is 10%. Participants vest over a 3-year period and are entitled to plan distributions upon termination of employment.
HHS files this report for the purpose of fulfilling its obligation to make an annual financial report to the executive director of the Legislative Commission on Pensions and Retirement and to the Legislative Reference Library pursuant to Minn. Stat. § 356.20.
Financial statements and disclosures that indicate the financial operations and position of the retirement plan and fund are attached. Specifically, the following documents are included with this report:
• Trial Balance/Allocation Report for the period 111115 to 3/31/15 • Trial Balance/Allocation Report for the period 4/1/15 to 6/31/15 • Trial Balance/Allocation Report for the period 7/1/15 to 9/30/15 • Trial Balance/ Allocation Report for the period 10/ 1Il5 to 12/31 /15 • Fee Summary Report describing administrative and investment expenses of the
plan.
Disclosure Items Required under Minn. Stat. § 356.20
The actuarial value of assets: Not applicable. The plan is a defined contribution plan.
The actuarial accrued liabilities, including accrued reserves: Not applicable. The plan is a defined contribution plan.
This document is made available electronically by the Minnesota Legislative Reference Library as part of an ongoing digital archiving project. http://www.leg.state.mn.us/lrl/lrl.asp
The unfunded actuarial accrued liability of the fund: Not applicable. The plan is a defined contribution plan.
Actuaries declaration specifying that the required reserves for any retirement, disability, or survivor benefits provided under a benefit formula are computed in accordance with the entry age actuarial cost method and in accordance with the most recent applicable standards for a actuarial work adopted by the Legislative Commission on Pensions and Retirement: Not applicable. The plan is a defined contribution plan.
Itemized exhibit of the administrative expenses of the plan:
1. Personnel expenses. None. The Plan does not pay for any personnel expenses out of plan assets.
2. Communication-related expenses. None. The Plan does not pay for any communication-related expenses out of plan assets.
3. Office building and maintenance expenses. None. The Plan does not pay for any office building and maintenance expenses out of plan assets.
4. Professional services fees. An itemized list of the fees paid to Wells Fargo investments for plan administration costs are reflected in the attached expense report.
5. Other expenses. None. The Plan does not pay for any other administrative expenses out of plan assets.
Itemized exhibit of the investment expenses of the plan:
1. Internal investment-related expenses. None. The Plan does not pay for any internal investment-related expenses out of plan assets.
2. External investment-related expenses. An itemized list of the external investment-related expenses are reflected in the attached expense report.
on Pryor, MD, M Chief Executive Officer
Hennepin Healthcare System, Inc. Retirement Plan Assets as o! 12/31/15
I. Wells Fargo Fee Summaryl P1an·-1=eef:---·-··------------·-----·--- -·-·------·-···-·-···-·---·- -------·----····----·--·.-------·---· .. --- -·--··--··-·--.-----------~-- ---··--------. ---- -·-----·-- -------·------·----p-ran·rnrormatrori:·--~- ----·-.. -·--·--.. --we11s Fargo Asset-Based Fees Wells Fargo Base Fee Wells Fargo Per Participant Fee
Wells Fargo plan fees
$0 $0
$82,00S
$82,005 (A)
~-·· ·-- ----···-·-·---··--·-·-·---~-~~·Total ____ _
Fund Name
American Century Infl-Adj Bond Instl American Funds AMCAP R6 American Funds American Balanced R6 American Funds American Hi-Inc Tr R6 American Funds American Mutual R6 American Funds Europacific Growth R6 American Funds Growth Fund of Amer R6 American Funds Income Fund of Amer R6 American Funds Money Market R6 American Funds New Perspective R6 American Funds New World R6 American Funds 2010 Trgt Date Retire R6 American Funds 2015 Trgt Date Retire R6 American Funds 2020 Trgt Date Retire R6 American Funds 2025 Trgt Date Retire R6 American Funds 2030 Trgt Date Retire R6 American Funds 2035 Trgt Date Retire R6 American Funds 2040 Trgt Date Retire R6 American Funds 2045 Trgt Date Retire R6 American Funds 2050 Trgt Date Retire R6 American Funds 2055 Trgt Date Retire R6 American Funds US Government Sec R6 American Funds Washington Mutual R6 DFA US Small Cap I PIMCO Total Return Instl Vanguard Institutional Index I Vanguard Mid Cap Growth Inv Vanguard Mid Cap Index Adm Vanguard Selected Value Inv Vanguard Small Cap Index Adm Vanguard Total Bond Market Index I Vanguard Total Intl Stock Index Admiral
Fund Type
Fixed Large Equity Balanced Fixed Large Equity International Equity Large Equity Balanced Stable International Equity International Equity Balanced Balanced Balanced Balanced Balanced Balanced Balanced Balanced Balanced Balanced Fixed Large Equity Small Equity Fixed Large Equity Mid Equity Mid Equity Mid Equity Small Equity Fixed International Equity
Assets (B)
$128,779 $7,996,449 $4,055,535 $1,891,302
$14,391,403 $13, 731,899 $31,158,407 $9,809,849 $7,938,582
$12,911,430 $2,826,127 $1,855,064 $1,553,522 $4,574,667 $4,780,851 $5,526,739 $5,447,201 $7,946,163 $4,692,970 $1,610,899
$99,441 $1,591,447 $5,880,715 $625,988
$6,815,626 $12,517,870
$752,476 $2,591,881 $527,796
$1,074,811 $5,996,062 $1,143,477
SDA ASSETS $35,530, 751
Total* $219, 976, 179
~The Total Expense Ratio ( C) 1s calculato?d usm9 a weightl!d average for the 1nd1v1dual funds based on value of assets on the funds as of the date spec1f1ed ~bove
Wells Fargo Plan Fees Paid by Participants
Total Plan Generated Revenue
Estimated Annual Balance Due from Participants
Total Wells Fargo Plan Fees Net Investment Cost
Total Plan Cost
(A)
(H)
(H)-(A)
$82,005
$64
$81,941
Total fin dollars)
(A) $82,005 (D - E) $624,835
$706,840
Total (as a oercentaqe)
0.04% 0.28%
0.32%
Total Expense Investment Ratio 2 Expense
(C) (0) = (B * C) 0.27% $348 0.37% $29,587 0.29% $11,761 0.34% $6,430 0.30% $43,174 0.49% $67,286 0.33% $102,823 0.29% $28,449 0.33% $26,197 0.45% $58,101 0.65% $18,370 0.36% $6,678 0.36% $5,593 0.38% $17,384 0.40% $19,123 0.42% $23,212 0.43% $23,423 0.43% $34, 169 0.43% $20, 180 0.44% $7,088 0.47% $467 0.28% $4,456 0.30% $17,642 0.37% $2,316 0.46% $31,352 0.04% $5,007 0.46% $3,461 0.09% $2,333 0.44% $2,322 0.09% $967 0.06% $3,598 0.14% $1,601
0.00%
0.28%
Industry average olan cost4
0.83%
$0
$624,899
Per participant with account
balance $71.00
$540.98
$611.98
Tota I Assets Total Eligible Participant5 Total Participants with an Account Balance Average Participant Balance
Fees Paid by Fund (included in NAV)3
(E)
0.05% 0.00% 0.00% 0.00% 0.00% 0,00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00%
$64
·1ncrusffyavera~re -per participant with account
balance4
$756.00
Additional Plan/ Asset Based Fees (outside of NAV)
(F)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00%
$0
Per ellaible narticioant $82.50
$628.61
$711.11
$219,976,179 994 1,155 $190,456
II
Total Plan Generated Revenue
(H) = (B) * (E + F) $64 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0
$64
'Fee 1nformat1on provided 1s an estimate of the annual fees applicable to the plan based on a point m time annuallzat1on of the fees descnbed below and the fund and revenue detail descnbed 1n Section II. Fee estimate does not mclude transaction-based fees that may apply. Actual fees will be set forth in the Fee Agreement for th!? plan and may be higher or lower
~Source is401kAveragesBook, 15thEd1t1on{2015), published by HR Investment Consultants. !ndustryaveragesbasedon plansw1th2000part1opantsandassetstotalingS200MM
Rpt 006 .. Allocation
Parameters:
Plan Code: Beginning Date:
Ending Date:
Show Fees:
Headers: Use Trade Date:
Show Plan Totals Only:
Show Plan/Div/Sub-Div TotalsOnly:
Break By:
Division:
Sub-Division:
SSN Display Options:
Model Fund Summary/Detail:
Report Version:
WF106200
01/01/15
03/31/15 y
Default y
y
None
None
ALL
ALL Plan Default Display
None Standard
Run Date: 4/26/2016 3:04:04PM
Pension Account
American Funds U.S Gvrmt. Mmkt. Fund R6 American Funds American High-Inc R6 American Funds Income Fund of America R6 PIMCO Total Return Inst
American Funds US Government Sec R6 American Funds American Balanced R6 American Funds Trgt Date Ret 2010 R6 American Funds Trgt Date Ret 2015 R6 American Funds Trgt Date Ret 2025 R6 American Funds Trgt Date Ret 2030 R6 American Funds Washington Mutual R6 American Funds American Mutual R6 American Funds AmCap R6
DFA US Small Cap I
American Funds Growth Fund of America R6 Vanguard Institutional Index I
Vanguard Mid-Cap Growth
American Funds Euro Pacific Growth R6 American Funds New Perspective R6 American Funds New World R6
Self Directed Brokerage Liquid Account Vanguard Mid-Cap Index Adm
Total in$:
Beginning
Balance
$8,258.63
$1,003.62
$10,677.04
$2,457.77
$2,660.40
$834.64
$19.45
$249.60
$2,540.50
$3,605.73
$8,886.13
$48,072.02
$21,236.17
$624.86
$67,603.43
$19,292.09
$0.00
$19,695.38
$18,085.82
$10,575.96
$-67.78
$667.42
246978.89
Shares I
Units Contributions
8,258.6300 $0.00
93.3601 $0.00
494.5364 $0.00
230.5597 $0.00
189.7577 $0.00
33.7092 $0.00
1.8830 $d'.oo
22.6495 $0.00
207.2186 $0.00
283.4692 $0.00
216.9465 $0.00
1,293.9979 $0.00
754.9297 $0.00
20.0596 $0.00
1,583.9605 $0.00
102.2531 $0.00
0.0000 $0.00
418.2497 $0.00
498.3693 $0.00
197.7185 $0.00
-67.7800 $0.00
4.3631 $0.00
0.00
ALLOCATION REPORT FOR THE PERIOD BEGINNING 01/01/15 AND ENDING 03/31/15
Earnings
$0.00
$26.11
$109.72
$54.45
$43.88
$6.75
$0.21
$2.94
$41.44
$76.54
$26.22
$70.68
$564.23
$24.93
$2,213.06
$176.68
$882.95
$1,175.26
$857.14
$18.22
$7.78
$28.58
6407.77
Hennepin Healthcare System, Inc. Ret. Plan
New Loans
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
0.00
Cash:
GRAND TOTAL
Loan Repays
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
0.00
$0.00
Paqe
Distributions
$0.00
$0.00
$-4.08
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$-3.29
. $0.00
$0.00
$0.00
$0.00
$0.00
$-0.15
$-5.08
$0.00
$0.00
$0.00
-12.60
Transfers
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$1,304.66
$0.00
$-3,399.09
$-765.62
$12,888.16
$0.00
$0.00
$-10,028.11
$0.00
$0.00
0.00
Global Purchase
Sale
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
0.00
Fees
$-19.03
$-0.08
$-0.47
$-0.23
$-0.27
$-0.07
$0.00
$-0.03
$-0.25
$-0.12
$-0.83
$-2.27
$-1.35
$-0.06
$-3.70
$-0.55
$-0.30
$-0.52
$-0.80
$-0.06
$60.00
$-0.07
28.94
Forfeitures Insurance
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
o.oo 0.00
Ending
Balance
$8,239.60
$1,029.65
$10,782.22
$2,511.99
$2,704.01
$841.32
$19.66
$252.51
$2,581.69
$3,682.14
$8,911.52
$48,137.14
$23,103.71
$649.72
$66,413.70
$18, 702.60
$13, 770.81
$20,869.97
$18,937.08
$566.01
$0.00
$695.93
253403.00
Run Date: 4/26/2016
Shares I
Units
8,239.6000
94.8110
498.4843
231.3064
190.2892
33.9929
1.8830
22.6468
207.1984
283.4599
218.0455
1,301.3556
801.3774
20.0966
1,503.9335
99.0394
531.8968
418.2359
498.2132
10.2761
0.0000
4.3635
3 :04: 04PM
Employer Contribution
American Funds U.S Gvrmt. Mmkt. Fund R6 American Century Infl-Adj Bond Instl American Funds American High-Inc R6 American Funds Income Fund of America R6 PIMCO Total Return Inst
American Funds US Government Sec R6 Vanguard Total Bond Market Index I American Funds American Balanced R6 American Funds Trgt Date Ret 2010 R6 American Funds Trgt Date Ret 2015 R6 American Funds Trgt Date Ret 2020 R6 American Funds Trgt Date Ret 2025 R6 American Funds Trgt Date Ret 2030 R6 American Funds Trgt Date Ret 2035 R6 American Funds Trgt Date Ret 2040 R6 American Funds Trgt Date Ret 2045 R6 American Funds Trgt Date Ret 2050 R6 American Funds Trgt Date Ret 2055 R6 American Funds Washington Mutual R6 American Funds American Mutual R6 American Funds AmCap R6
DFA US Small Cap I
American Funds Growth Fund of America R6 Vanguard Institutional Index I
Vanguard Mid-Cap Growth
Vanguard Selected Value Inv
American Funds Euro Pacific Growth R6 American Funds New Perspective R6 American Funds New World R6
Self Directed Brokerage Invested Account Self Directed Brokerage Liquid Account Vanguard Mid-Cap Index Adm
Vanguard Small Cap Index Adm
Vanguard Total Intl Stock Index Admiral
Total in$:
Beginning Shares I
Balance Units Contributions
$1,038,463.44 1,038,463.4432 $70,963.19
$81,989.14 7,061.9410 $3,010.41
$184,884.75 17,198.5818 $21,309.95
$576,254.41 26,690.8019 $59, 752.52
$579,758.49 54,386.3499 $56,747.19
$161,361.95
$441,159.44
$316,673.12
$299,455.87
$637,223.54
$1,036,305.32
$1,526,514.38
$1,497,488.23
$2,149,657.48
$3,333,218.83
$2,508, 742.91
$843,674.61
11,509.4116
40,585.0453
12,789.7058
28,988.9517
57,824.2778
89,723.4040
124,511.7763
117,727.0621
168,336.5295
257,989.0734
193,277 .5739
66,431.0719
$39, 175.82 2,501.6488
$743,290.86 18,146.7496
$683,142.35 18,388.7577
$708,884.23 25,200.2926
$116,537.19 3,741.1617
$1,485,273.34 34,800.2188
$925,551.59 4,905.6638
$169,908.92 7,015.2321
$140,729.75 4,958.7650
$1,115,726.02 23,693.4810
$1,200,403.00 33,078.0657
$416,639.92 7,789.1179
$1,466,407 .68 1,466,407 .6816
$646,924.31 646,924.3072
$254,556.90 1,664.0969
$241,676.38 4,325.6914
$141,396.11 5,438.3120
27709050.29
$16,147.34
$55,753.74
$32,359.94
$28,110.87
$42, 714.09
$82,485.69
$113,356.72
$143,807.21
$239,565.74
$332,844.32
$383,817.08
$128,923.01
$12,075.80
$74,739.79
$55,262.08
$77,390.30
$11, 716.18
$125,667.05
$122,536.96
$26,635.62
$19,324.98
$122,041.44
$116,652.94
$41,240.10
$0.00
$187,305.85
$25,842.01
$35,331.14
$19,696.52
2885127.77
ALLOCATION REPORT FOR THE PERIOD BEGINNING 01/01/15 AND ENDING 03/31/15
Earnings
$0.00
$647.90
$5,001.18
$6,059.62
$13,291.83
$2,928.21
$8,400.59
$2,565.66
$3,360.29
$8,266.12
$17,287.28
$26,673.32
$33,181.12
$52,942.53
$81,503.97
$63,226.13
$21,103.88
$1,047.90
$1,883.80
$1,381.90
$22,625.94
$5,100.20
$54,063.15
$9,703.50
$13,415.86
$2,269.93
$70,621.22
$60,021.64
$13,063.66
$43,257.71
$645.81
$12,235.89
$13,392.34
$5,763.05
676933.13
Hennepin Healthcare System, Inc. Ret. Plan
New Loans
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
0.00
Cash:
GRAND TOTAL
Loan Repays
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
0.00
$0.00
Paqe
Distributions Transfers
$-20,206.42 $506,193.81
$0.00 $-59,070.51
$0.00 $-6,906.68
$0.00 $412.92
$-1,611.87 $-1,092.41
$0.00 $11,043.25
$0.00 $122,366.05
$0.00 $19,664.56
$0.00 $-8,824.25
$-52,522.99 $-16,881.92
$-37,682.01 $-76,287.80
$0.00 $-137,347.48
$-11,465.90 $-85,201.45
$0.00 $-120,472.99
$-44,365.54 $-192,404.93
$-20,768.34 $-96,200.48
$0.00 $-23,445.37
$0.00 $0.00
$-925.23 $-100,679.15
$0.00 $16,999.29
$-2,453.42 $7,848.46
$0.00 $-2,057.17
$-3,483.73 $-9, 794. 77
$-44.80 $91,505.69
$0.00 $76,561.33
$-12.30 $-22,255.55
$0.00 $18,648.28
$-2,211.12 $-5,468. 77
$0.00 $-12,498.41
$0.00 $182,791.54
$0.00 $-182,791.54
$0.00 $36,979.05
$0.00 $22, 165.45
$0.00 $46,501.95
-197754.67 o.oo
Global Purchase
Sale Fees Forfeitures Insurance
$0.00 $-255.97 $-861,323.49 $0.00
$0.00 $-7.56 $0.00 $0.00
$0.00 $-37.50 $0.00 $0.00
$0.00 $-99.12 $0.00 $0.00
$0.00 $-102.58 $0.00 $0.00
$0.00 $-14.32
$0.00 $-95.00
$0.00 $-76.24
$0.00 $-278.06
$0.00 $-416.38
$0.00 $-382.02
$0.00 $-670.15
$0.00 $-666.71
$0.00 $-951. 78
$0.00 $-1,293.49
$0.00 $-2, 146.48
$0.00 $-1,084.74
$0.00 $-91.82
$0.00 $-132.83
$0.00 $-39.43
$0.00 $-110.75
$0.00 $-31.48
$0.00 $-118.44
$0.00 $-232.34
$0.00 $-57.41
$0.00 $-44.02
$0.00 $-113.99
$0.00 $-102.40
$0.00 $-91.38
$0.00 $0.00
$0.00 $0.00
$0.00 $-104.27
$0.00 $-81.73
$0.00 $-58.28
0.00 -99B8.67
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
-861323.49
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
0.00
Ending
Balance
$733,834.56
$26,569.38
$204,251. 71
$642,380.36
$646,990.65
$191,466.43
$627,584.83
$371, 187 .04
$321,824.73
$618,382.46
$1,021,726.46
$1,528,526.79
$1,577,142.50
$2,320, 740.99
$3,509,502.15
$2,836,670.82
$969,171.39
Shares I
Units
733,834.5592
2,259.3010
18,807.7079
29,698,5833
59,575.5661
13,474.0626
57, 157.0880
14,997.4560
30,826.1231
55,460.3106
87,103.7048
122,674.7023
121,412.0474
177,698.3910
255,469.1494
213,604.7302
74,609.0371
$52,207. 70 3,258.9078
$718, 177.25 17,572.2351
$756,746.18 20,458.1288
$814,184.76 28,240.8867
$131,264.92 4,060.1583
$1,651,606.60 37,400.5118
$1,149,020.60 6,084.6251
$286,464.32 11,064.6704
$140,012.79 4,870.0100
$1,326,922.97 26,591.6426
$1,369,295.29 36,024.6065
$458,353.89 8,321.6029
$1,692,456.93 1,692,456.9303
$652,084.43 652,084.4277
$329,509.58 2,066.0203
$312,483.58 5,338.8617
$213,299.35 7,905.8320
30202044.36
Run Date: 4/26/2016 3 :04: 04PM
Prior Employer Contribution
American Funds U.S Gvrmt. Mmkt. Fund R6 American Century Infl-Adj Bond Instl American Funds American High-Inc R6 American Funds Income Fund of America R6 PIMCO Total Return Inst
American Funds US Government Sec R6 Vanguard Total Bond Market Index I American Funds American Balanced R6 American Funds Trgt Date Ret 2010 R6 American Funds Trgt Date Ret 2015 R6 American Funds Trgt Date Ret 2020 R6 American Funds Trgt Date Ret 2025 R6 American Funds Trgt Date Ret 2030 R6 American Funds Trgt Date Ret 2035 R6 American Funds Trgt Date Ret 2040 R6 American Funds Trgt Date Ret 2045 R6 American Funds Trgt Date Ret 2050 R6 American Funds Trgt Date Ret 2055 R6 American Funds Washington Mutual R6 American Funds American Mutual R6 American Funds AmCap R6
DFA US Small Cap I
American Funds Growth Fund of America R6 Vanguard Institutional Index I
Vanguard Mid-Cap Growth
Vanguard Selected Value Inv
American Funds Euro Pacific Growth R6 American Funds New Perspective R6 American Funds New World R6
Self Directed Brokerage Invested Account Self Directed Brokerage Liquid Account Vanguard Mid-Cap Index Adm
Vanguard Small Cap Index Adm
Vanguard Total Intl Stock Index Admiral
Total in$:
Shares I Beginning
Balance Units Contributions
$5,804,447 .56 5,804,447 .5610
$1,020,235.45 87,875.5770
$1,665,950.39 154,972.1293
$9,353,129.68 433,215.8259
$6,512,484.89 610,927.2882
$1,124,161.52
$3, 715,397 .99
$3,702,813.02
$1,924,669.95
$1,496,684.16
$3,317,858.28
$2,809,394.46
$3,524,453.31
$2,799,967.29
$4,069,803.81
$1,068,358.81
$360,069.94
$11,277.99
$6, 727,025.69
$15,034,677.92
$7,624,160.69
$460, 724.46
$28,469,570.67
$10,068,504.52
$212,271.46
$1,019,805.47
$13,287,597.32
$11,736,115.12
$2,949,598.81
80,182.7050
341,802.9433
149,548.1832
186,318.4850
135,815.2596
287,260.4571
229,151.2613
277,079.6630
219,261.3381
315,000.2949
82,308.0747
28,351.9640
720.1781
164,234.0257
404,701.9628
271,033.0854
14,790.5122
667,047.1104
53,365.6889
8,764.3049
35,933.9490
282,174.5025
323,398.0469
55,142.9951
$39,422,603.22 39,422,603.2248
$3,898,150.10 3,898,150.0998
$1,029,967.39 6,733.1332
$616,476.87
$562,256.71
197400664.94
11,034.1304
21,625.2580
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
o.oo
ALLOCATION REPORT FOR THE PERIOD BEGINNING 01/01/15 AND ENDING 03/31/15
Earnings
$0.01
$5,741.12
$43,268.85
$96,100.30
$143,159.61
$19,113.04
$62,948.31
$29,847.71
$20,495.57
$18,126.85
$53,534.81
$45,708.16
$74,530.53
$64,158.80
$89,450.74
$24,721.45
$8,249.16
$258.95
$12,696.23
$22,828.03
$242, 790.86
$15,761.76
$968,907.67
$93,643.30
$36,028.67
$8,661.76
$791,711.26
$555, 732.35
$82,564.18
$737,481.70
$22,312.00
$88,352.14
$31,134.21
$20,974.07
4530994.lS
Hennepin Healthcare System, Inc. Ret. Plan
New Loans
$-16,348.68
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$-497.69
$0.00
$0.00
$0.00
$-13,100.00
$-1,454.58
$-21,900.02
_$0.00
$-1,577.73
$0.00
$0.00
$0.00
$-18,814.49
$0.00
$0.00
$-5,748.97
$0.00
$0.00
$-6,806.97
$-2,980.87
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
-89240.00
Cash:
GRAND TOTAL
Loan Repays
$14,469.07
$0.00
$650.11
$4,605.41
$11,845.30
$959.49
$7,258.61
$1,724.18
$0.00
$157.29
$7,047.80
$12,473.56
$17,429.65
$3,293.74
$4,159.81
$2,703.96
$1,602.76
$0.00
$190.45
$1,386.25
$9,001.73
$0.00
$7,489.69
$9,524.67
$7,203.80
$250.46
$6,509.14
$5,698.22
$2, 782. 70
$0.00
$904.61
$313.32
$313.41
$0.00
141949.19
$0.00
Paqe
Distributions Transfers
$-34, 776.38 $5,334.90
$0.00 $-977,224.10
$-2,414.55 $22,950.92
$-11,731.00 $234.19
$-94,484.63 $-73,554.65
$-17,259.84 $48,969.98
$-40,083.21 $213,650.18
$-3,841.68 $15,595.00
$-2,633.26 $-13,922.23
$-53,369.73 $-269,822.75
$-16,954.76 $167,171.83
$0.00 $-64,319.05
$0.00 $9,672.01
$-137,253.49 $0.00
$-125,771.41 $-71,810.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$-34,023.62 $-915,871.69
$-5,017.74 $50,641.11
$-45,242.29 $-138,905.30
$-36,829.02 $-19,766.87
$-401,996.77 $-53,892.81
$-159,536.28 $808,083.94
$0.00 $1,253,511.35
$-27,995.73 $-708,845.93
$-54,591.40 $25,615.47
$-20,564.33 $-90,279.34
$0.00 $-265,936.97
$0.00 $654,040.06
$0.00 $-853,823.87
$-1,889.33 $1,190,894.97
$0.00
$-70,396 .88
-1398657 .33
$33,382.46
$18,227.19
0.00
Global Purchase
Sale Fees
$0.00 $-1,629.88
$0.00 $-0.77
$0.00 $-111.60
$0.00 $-538.52
$0.00 $-362.27
$0.00 $-220.13
$0.00 $-165.67
$0.00 $-236.99
$0.00 $-432.93
$0.00 $-312.06
$0.00 $-330.62
$0.00 $-491.74
$0.00 $-794.56
$0.00 $-688.27
$0.00 $-940.16
$0.00 $-494.91
$0.00 $-438.87
$0.00 $-23.75
$0.00 $-290.70
$0.00 $-510.69
$0.00 $-694.67
$0.00 $-17.04
$0.00 $-1,201.34
$0.00 $-544.18
$0.00 $-14.33
$0.00 $-21.70
$0.00 $-768.87
$0.00 $-712.26
$0.00 $-226.68
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$-40.12
$-31.30
$-28.72
0.00 -13316.30
Shares I
Forfeitures Insurance
Ending
Balance Units
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$45,028.15
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
45028.15
$0.00
$0.00
$0.00
$0.00
$0.00
$5, 771,496.60 5, 771,496.6005
$48,751.70 4,145.5530
$1, 730,294.12 159,327.2670
$9 ,441,800 .06 436, 514.1036
$6,499,088.25 598,442.7489
$0.00 $1,175, 724.06
$0.00 $3,959,006.22
$0.00 $3,745,901.24
$0.00 $1,927,679.41
$0.00 $1,191,463.76
$0.00 $3,528,327 .33
$0.00 $2,802,765.39
$0.00 $3,612,190.95
$0.00 $2,728,013.49
$0.00 $3,988,020.92
$0.00 $1,095,289.31
$0.00 $367,905.26
$0.00 $11,513.19
$0.00 $5, 789, 726.36
$0.00 $15,104,004.88
$0.00 $7,672,296.53
$0.00 $419,873.28
$0.00 $28,988,877.11
$0.00 $10,813,927.00
$0.00 $1,509,000.95
$0.00 $291,854.33
$0.00 $14,049,265.95
$0.00 $12,183,008.89
$0.00 $2, 768,782.03
82, 739.2021
360,565.2292
151,349.5449
184,643.6213
106,857. 7364
300, 795.1692
224,941.0428
278,074.7457
208,883.1155
301,665.7275
82,476.6043
28,322.1909
718.6760
141,662.0103
408,326.7067
266, 121.9747
12,987.1105
656,451.0215
57,265.0233
58,285.0890
10,151.4549
281,548.4159
320,521.1495
50,268.3739
$0.00 $40,814,124.99 40,814,124.9915
$0.00 $3,067,542.84 3,067,542.8403
$0.00 $2,307,598.37 14,468.6085
$0.00
$0.00
0.00
$681,275.65
$531,032.37
200617422.80
Run Date: 4/26/2016
11,639.7685
19,682.4450
3:04:04PM
Rollover
American Funds U.S Gvrmt. Mmkt. Fund R6 American Century Infl-Adj Bond Inst! American Funds American High-Inc R6 American Funds Income Fund of America R6 PIMCO Total Return Inst
American Funds US Government Sec R6 Vanguard Total Bond Market Index I American Funds American Balanced R6 American Funds Trgt Date Ret 2015 R6 American Funds Trgt Date Ret 2020 R6 American Funds Trgt Date Ret 2025 R6 American Funds Trgt Date Ret 2030 R6 American Funds Trgt Date Ret 2035 R6 American Funds Trgt Date Ret 2040 R6 American Funds Trgt Date Ret 2045 R6 American Funds Washington Mutual R6 American Funds American Mutual R6 American Funds AmCap R6
American Funds Growth Fund of America R6 Vanguard Institutional Index I
American Funds Euro Pacific Growth R6 American Funds New Perspective R6 American Funds New World R6
Self Directed Brokerage Invested Account Self Directed Brokerage Liquid Account Vanguard Mid-Cap Index Adm
Vanguard Small Cap Index Adm
Total in$:
Beginning
Balance
$4,725.15
$0.00
$24,193.38
$140,550.63
$6,778.94
$3,659.32
$333.40
$20,814.03
$9,185.61
$696.36
$161,041.43
$345,614.78
$133,895.76
$118,042.75
$7,604.30
$9,513.49
$21,088.68
$75,810.22
$45,829.60
$46,150.30
$49,883.44
$68,347.15
$321.34
$491.59
$479.98
$0.00
$0.00
1295051.63
Shares I
Units Contributions
4,725.1480 $0.00
0.0000 $0.00
2,250.5469 $0.00
6,509.9877 $0.00
635.9227 $0.00
261.0073 $0.00
30.6720 $0.00
840.6314 $0.00
833.5397 $0.00
60.2909 $0.00
13,135.5163 $0.00
27,170.9733 $0.00
10,485.1806 $0.00
9,136.4360 $0.00
585.8472 $29,865.78
232.2630 $0.00
567.6629 $0.00
2,694.9952 $0.00
1,073.7957 $0.00
244.6086 $0.00
1,059.3212 $0.00
1,883.3603 $0.00
6.0075 $0.00
491.5919 $0.00
479.9829 $0.00
0.0000 $0.00
0.0000 $0.00
29865.78
ALLOCATION REPORT FOR THE PERIOD BEGINNING 01/01/15 AND ENDING 03/31/15
Earnings
$0.00
$4.85
$630.06
$1,444.04
$150.28
$75.46
$5.51
$168.52
$108.35
$10.85
$2,626.99
$6,988.73
$3,040.46
$2,740.58
$356.69
$-52.76
$48.71
$1,900.10
$1,589.89
$455.29
$2,976.56
$3,239.23
$9.55
$7.08
$1.30
$42.53
$32.56
28601.41
Hennepin Healthcare System, Inc. Ret. Plan
New Loans
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
0.00
Cash:
GRAND TOTAL
Loan RePC!YS
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$41.14
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
41.14
$0.00
Paqe
Distributions
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$-150,000.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
-150000.00
Transfers
$0.00
$351.58
$585.97
$0.00
$0.00
$1,171.94
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$-8,203.57
$1,054.74
$1,054.75
$0.00
$1,523.52
$0.00
$0.00
$0.00
$-0.15
$0.15
$1,523.52
$937 .55
0.00
Global Purchase
Sale
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0:00
Fees
$-2.16
$0.00
$-0.35
$-8.59
$-0.89
$-0.49
$-0.01
$-0.98
$-3.89
$-0.02
$-15.30
$-17.57
$-19.62
$-25.38
$-5.27
$-0.91
$-0.99
$-6.13
$-4.91
$-3.94
$-3.48
$-4.46
$-0.01
$0.00
$0.00
$0.00
$0.00
0.00 -125.35
Forfeitures Insurance
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
0.00 0.00
Ending
Balance
$4, 722.99
$356.43
$25,409.06
$141,986.08
$6,928.33
$4,906.23
$338.90
$20,981.58
$9,290.06
$707.19
$163,653.12
$202,585.95
$136,916.59
$120, 757.95
$37,821.50
$1,256.25
$22,191.14
$78, 758.93
$47,455.72
$48,125.18
$52,856.52
$71,581.91
$330.88
$498.52
$481.43
$1,566.05
$970.11
1203434.61
Run Date: 4/26/2016
Shares I
Units
4,722.9880
30.3090
2,339.6926
6,564.3125
637.9676
345.2662
30.8655
847.7405
833.1896
60.2892
13, 134.2794
15,595.5308
10,483.6596
9,134.4896
2,848.0043
30. 7378
599.9227
2,731.8395
1,074.6313
254.8463
1,059.2488
1,883.2389
6.0073
498.5188
481.4332
9.8191
16.5745
3 :04: 04PM
Beginning Shares I
After Tax Balance Units Contributions
American Funds U.S Gvrmt. $0.00 0.0024 $0.00 Mmkt. Fund R6 American Funds Growth Fund of $19,265.28 451.3890 $0.00 America R6 Self Directed Brokerage $47.17 47.1717 $0.00 Invested Account Self Directed Brokerage Liquid $0.00 0.0001 $0.00 Account
Total in$: 19312.46 0.00
ALLOCATION REPORT FOR THE PERIOD BEGINNING 01/01/15 AND ENDING 03/31/15
Hennepin Healthcare System, Inc. Ret. Plan
GRAND TOTAL
Global Purchase
Earnings New Loans Loan Repays Distributions Transfers Sale
$0.00 $0.00 $0.00 $-31.76 $31.76 $0.00
$668.05 $0.00 $0.00 $0.00 $0.00 $0.00
$1.79 $0.00 $0.00 $0.00 $-31.76 $0.00
$0.06 $0.00 $0.00 $0.00 $0.00 $0.00
669.91 0.00 0.00 -31.76 0.00 0.00
Cash: $0.00
Paqe
Ending Shares I
Fees Forfeitures Insurance Balance Units
$0.00 $0.00 $0.00 $0.00 0.0024
$-0.31 $0.00 $0.00 $19,933.02 451.3819
$0.00 $0.00 $0.00 $17.21 17.2094
$0.00 $0.00 $0.00 $0.06 0.0588
-0.31 0.00 0.00 19950.30
Run Date: 4/26/2016 3: 04: 04PM
ACCOUNT SUMMARY DETAIL
American Funds U.S Gvrmt. Mmkt. Fund R6 American Century Infl-Adj Bond Inst! American Funds American High-Inc R6 American Funds Income Fund of America R6 PIMCO Total Return Inst
American Funds US Government Sec R6 Vanguard Total Bond Market Index I American Funds American Balanced R6 American Funds Trgt Date Ret 2010 R6 American Funds Trgt Date Ret 2015 R6 American Funds Trgt Date Ret 2020 R6 American Funds Trgt Date Ret 2025 R6 American Funds Trgt Date Ret 2030 R6 American Funds Trgt Date Ret 2035 R6 American Funds Trgt Date Ret 2040 R6 American Funds Trgt Date Ret 2045 R6 American Funds Trgt Date Ret 2050 R6 American Funds Trgt Date Ret 2055 R6 American Funds Washington Mutual R6 American Funds American Mutual R6 American Funds AmCap R6
DFA US Small Cap I
American Funds Growth Fund of America R6 Vanguard Institutional Index I
Vanguard Mid-Cap Growth
Vanguard Selected Value Inv
American Funds Euro Pacific Growth R6 American Funds New Perspective R6 American Funds New World R6
Self Directed Brokerage Invested Account Self Directed Brokerage Liquid Account Vanguard Mid-Cap Index Adm
Vanguard Small Cap Index Adm
Vanguard Total Intl Stock Index Admiral
Total in$:
Loan Information
Beginning Shares I
Balance Units Contributions
$6,855,894.78 6,855,894.7846
$1,102,224.58 94,937.5180
$1,876,032.14 174,514.6181
$10,080,611.77 466,911.1519
$7, 101,480 .08 666, 180 .1205
$1,291,843.20 92,142.8816
$4,156,890.84 382,418.6606
$4,041,134.81 163,212.2296
$2,224,145.27 215,309.3197
$2,143,342.91
$4,354,859.96
$4,499,490.77
$5,371,162.05
$5,083,520.53
$7,521,065.39
$3,584, 706.02
$1,203, 744.56
$50,453.81
$7,488, 716.18
$15,786,980.97
$8,430,091.31
$577,886.50
$30,087,542.33
$11,059,498.51
$382, 180 .39
$1,160,535.22
$14,472,902.16
$13,022,951.09
$3,377,136.03
194,495.7266
377,044.1520
367,005.7725
422,261.1676
398,083.0482
582,125.8043
276,171.4958
94, 783,0359
3,221.8269
182,829.9848
424,952.3813
299,683.3029
18,551.7335
704,956.4744
58,618.2144
15,779.5370
40,892. 7140
307,345.5544
358,857.8422
63,135.8390
$40,889,549.67 40,889,549.6700
$4,545,486.61 4,545,486.6100
$1,285,191.71 8,401.5932
$858,153.24
$703,652.82
15,359.8218
27,063.5700
22667105B.20
$1,242,809.23
$70,963.19
$3,010.41
$21,309.95
$59,752.52
$56,747.19
$16,147.34
$55,753.74
$32,359.94
$28,110.87
$42,714.09
$82,485.69
$113,356.72
$143,807.21
$239,565.74
$332,844.32
$413,682.86
$128,923.01
$12,075.80
$74,739.79
$55,262.08
$77,390.30
$11, 716.18
$125,667.05
$122,536.96
$26,635.62
$19,324.98
$122,041.44
$116,652.94
$41,240.10
$0.00
$187,305.85
$25,842.01
$35,331.14
$19,696.52
2914993.55
ALLOCATION REPORT FOR THE PERIOD BEGINNING 01/01/15 AND ENDING 03/31/15
Hennepin Healthcare System, Inc. Ret. Plan
GRAND TOTAL
Global Purchase
Earnings
$0.01
$6,393.88
$48,926.20
$103,713.68
$156,656.17
$22,160.58
$71,354.42
$32,588.65
$23,856.07
$26,504.26
$70,832.94
$75,049.92
$114,776.92
$120,141.79
$173,695.28
$88,304.26
$29,353.04
$1,306.85
$14,553.50
$24,329.32
$267,881.13
$20,886.89
$1,027,441.82
$103,978.77
$50,327.47
$10,931.68
$866,484.30
$619,850.36
$95,655.60
$780, 748.28
$22,966.96
$100,659.14
$44,559.11
$26,737.11
5243606.36
$-11,810.18
New Loans
$-16,348.68
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$-497.69
$0.00
$0.00
$0.00
$-13,100.00
$-1,464.58
$-21,900.02
$0.00
$-1,577.73
$0.00
$0.00
$0.00
$-18,814.49
$0.00
$0.00
$-5,748.97
$0.00
$0.00
$-6,806.97
$-2,980.87
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
-89240.00
Loan Repays
$14,469.07
$0.00
$650.11
$4,605.41
$11,845.30
$959.49
$7,258.61
$1,724.18
$0.00
$157.29
$7,047.80
$12,473.56
$17,429.65
$3,293.74
$4,159.81
$2,703.96
$1,602.76
$0.00
$190.45
$1,386.25
$9,001.73
$0.00
$7,530.83
$9,524.67
$7,203.80
$250.46
$6,509.14
$5,698.22
$2, 782. 70
$0.00
$904.61
$313.32
$313.41
$0.00
141990.33
Distributions Transfers
$-55,014.56 $511,560.47
$0.00 $-1,035,943.03
$-2,414.55
$-11,735.08
$-96,096.50
$-17,259.84
$-40,083.21
$-3,841.68
$-2,633.26
$16,630.21
$647.11
$-74,647.06
$61,185.17
$336,016.23
$35,259.56
$-22,746.48
$-105,892.72 $-286,704.67
$-54,636. 77 $90,884.03
$0.00 $-201,666.53
$-161,465.90 $-75,529.44
$-137,253.49 $-120,472.99
$-170,137.95 $-264,214.93
$-20, 768.34 $-96,200.48
$0.00 $-23,445.37
$0.00 $0.00
$-34,948.85 $-1,024,754.41
$-5,021.03 $68,695.14
$-47,695.71 $-128,697.43
$-36,829.02
$-405,480.50
$-159,581.08
$-21,824.04
$-67,086.67
$900,347 .53
$0.00 $1,342,960.84
$-28,008.03 $-731,101.48
$-54,591.55 $44,263.75
$-22,780.53 $-95,748.11
$0.00 $-288,463.49
$0.00 $836, 799.70
$0.00 $-1,036,615.27
$-1,889.33 $1,229,397.54
$0.00
$-70,396 .88
-1746456.36
$56,485.46
$64,729.14
$90,840.00 $-130,180.15
o.oo $-37,585.00
Total Cash: $0.00
Paqe
Sale Fees
$0.00 $-1,907.04
$0.00 $-8.33
$0.00 $-149.53
$0.00 $-646. 70
$0.00 $-465.97
$0.00 $-235.21
$0.00 $-260.68
$0.00 $-314.28
$0.00 $-710.99
$0.00 $-732.36
$0.00 $-712.66
$0.00 $-1,177.44
$0.00 $-1,478.96
$0.00 $-1,659.67
$0.00 $-2,259.03
$0.00 $-2,646.66
$0.00 $-1,523.61
$0.00 $-115.57
$0.00 $-425.27
$0.00 $-553.38
$0.00 $-812.90
$0.00 $-48.58
$0.00 $-1,328.70
$0.00 $-781.01
$0.00 $-72.04
$0.00 $-65.72
$0.00 $-886.86
$0.00 $-819.92
$0.00 $-318.13
$0.00 $0.00
$0.00 $60.00
$0.00 $-144.46
$0.00 $-113.03
$0.00 $-87.00
o.oo -23401.69
Shares I
Forfeitures Insurance
Ending
Balance Units
$-861,323.49
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$45,028.15
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
-816295.34
$0.00 $6,518,293.75
$0.00 $75,677.52
$0.00 $1,960,984.54
$0.00 $10,236,948.71
$0.00 $7,155,519.22
$0.00 $1,374,800.73
$0.00 $4,586,929.95
$0.00 $4,138,911.17
$0.00 $2,249,523.79
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$1,819,388.80
$4,550, 760.98
$4,497,527.00
$5,395,601.53
$5,185,671.07
$7,518,281.03
$3,969,781.62
$1,337,076.65
$63, 720.89
$0.00 $6,518,071.38
$0.00 $15,931,079.35
$0.00 $8,588,343.94
$0.00 $551, 787 .92
$0.00 $30,774,286.16
$0.00 $12,029,775.38
$0.00 $1,809,236.08
$0.00 $431,867.12
$0.00 $15,449,915.41
$0.00 $13,642,823.18
$0.00 $3,228,032.81
6,518,293.7501
6,435.1630
180,569.4785
473,275.4837
658,887 .5890
96, 748.8201
417,753.1827
167,228.7343
215,471.6274
163,173.8834
387,959.1632
360,957.2229
415,365.7838
397,065.1661
576,259.3665
298,929.3388
102,931.2280
3,977.5838
159,483.0287
430,686.1138
297,896.0783
17,067.3654
696,881.4800
63, 703.5341
69,881.6562
15,021.4649
309,617.5432
358,927.2081
58,606.2602
$0.00 $42,507,097.65 42,507,097.6500
$0.00 $3, 720, 108. 76 3, 720, 108.7600
$0.00 $2,639,369.93 16,548.8114
$0.00
$0.00
0.00
$994, 729.33
$744,331.71
232296255.05
$1,165,B84.08
Run Date: 4/26/2016
16,995.2047
27,588.2770
3 :04: 04PM
Rpt 006 - Allocation
Parameters:
Plan Code: Beginning Date:
Ending Date: Show Fees:
Headers: Use Trade Date:
Show Plan Totals Only:
Show Plan/Div/Sub-Div TotalsOnly:
Break By:
Division: Sub-Division:
SSN Display Options:
Model Fund Summary/Detail:
Report Version:
WF106200
10/01/15 12/31/15 y
Default y
y
None
None ALL ALL
Plan Default Display
None
Standard
Run Date: 4/26/2016 3: 14:37PM
Pension Account
American Funds U.S Gvrmt. Mmkt. Fund R6 American Funds American High-Inc R6 American Funds Income Fund of America R6 PIMCO Total Return Inst
American Funds US Government Sec R6 American Funds American Balanced R6 American Funds Trgt Date Ret 2010 R6 American Funds Trgt Date Ret 2015 R6 American Funds Trgt Date Ret 2025 R6 American Funds Trgt Date Ret 2030 R6 American Funds Washington Mutual R6 American Funds American Mutual R6 American Funds AmCap R6
DFA US Small Cap I
American Funds Growth Fund of America R6 Vanguard Institutional Index I
Vanguard Mid-Cap Growth
American Funds Euro Pacific Growth R6 American Funds New Perspective R6 American Funds New World R6
Vanguard Mid-Cap Index Adm
Total in$:
Beginning
Balance
$55,769.36
$961.52
$10,046.51
$1,566.3B
$2,725.28
$809.86
$18.87
$242.26
$2,456.91
$3,469.34
$8,283.37
$15,969.66
$16,565.64
$588.19
$38,061.38
$14,081.76
$12,594.76
$18,592.72
$3,347.21
$497.05
$636.38
207284.40
Shares I
Units Contributions
55,769.3597 $0.00
97.8148 $0.00
506.6318 $0.00
149.6064 $0.00
192.0567 $0.00
34.3159 $0.00
1.8830 $0.00
22.6414 $0.00
207.1597 $0.00
283.4426 $0.00
220.3609 $0.00
473. 7365 $0.00
635.4291 $0.00
20.1919 $0.00
909.9064 $0.00
80.2837 $0.00
531.8734 $0.00
408.5414 $0.00
93.2889 $0.00
10.2739 $0.00
4.4040 $0.00
o.oo
ALLOCATION REPORT FOR THE PERIOD BEGINNING 10/01/15 AND ENDING 12/31/15
Hennepin Healthcare System, Inc. Ret. Plan
GRAND TOTAL
Global Purchase
Earnings
$0.00
$-29.79
$496.29
$7.51
$-13.45
$41.48
$0.42
$5.69
$86.29
$153.02
$620.11
$916.94
$936.21
$15.96
$3,066.10
$1,012.84
$314.09
$581.82
$230.58
$21.61
$21.90
8485.60
New Loans
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
o.oo
Cash:
Loan Repays
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
o.oo
$0.00
Paqe
Distributions
$-46,914.95
$0.00
$-671.03
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$-476.48
$-1,355.61
$-253.89
$0.00
$-4,899.61
$-890.55
$0.00
$-698.50
$-89.74
$0.00
$0.00
-56250.36
Transfers
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
o.oo
Sale
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
0.00
Fees
$-20.52
$-0.08
$-0.46
$-0.15
$-0.27
$-0.07
$0.00
$-0.03
$-0.24
$-0.11
$-0.81
$-0.53
$-0.93
$-0.06
$-2.30
$-0.42
$-0.30
$-0.50
$-0.30
$-0.05
$-0.07
-28.20
Forfeitures Insurance
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
o.oo o.oo
Ending
Balance
$8,833.89
$931.65
$9,871.31
$1,573.74
$2,711.56
$851.26
$19.28
$247.92
$2,542.96
$3,622.25
$8,426.19
$15,530.46
$17,247.02
$604.09
$36,225.57
$14,203.63
$12,908.55
$18,475.54
$3,487.74
$518.61
$658.21
159491.44
Run Date: 4/26/2016
Shares I
Units
8,833.8900
99.6420
487.9538
156.2801
195.7807
35.7074
1.9759
23.9771
219.7894
299.8550
219.1466
458.8023
659.0380
21.3007
877.3449
76.1099
574.9912
407.6686
96.8279
10.3784
4.4258
3: 14: 37PM
Prior Employer Contribution
American Funds U.S Gvrmt. Mmkt. Fund R6 American Century Infl-Adj Bond Inst! American Funds American High-Inc R6 American Funds Income Fund of America R6 PIMCO Total Return Inst
American Funds US Government Sec R6 Vanguard Total Bond Market Index I American Funds American Balanced R6 American Funds Trgt Date Ret 2010 R6 American Funds Trgt Date Ret 2015 R6 American Funds Trgt Date Ret 2020 R6 American Funds Trgt Date Ret 2025 R6 American Funds Trgt Date Ret 2030 R6 American Funds Trgt Date Ret 2035 R6 American Funds Trgt Date Ret 2040 R6 American Funds Trgt Date Ret 2045 R6 American Funds Trgt Date Ret 2050 R6 American Funds Trgt Date Ret 2055 R6 American Funds Washington Mutual R6 American Funds American Mutual R6 American Funds AmCap R6
DFA us Small Cap I
American Funds Growth Fund of America R6 Vanguard Institutional Index I
Vanguard Mid-Cap Growth
Vanguard Selected Value Inv
American Funds Euro Pacific Growth R6 American Funds New Perspective R6 American Funds New World R6
Self Directed Brokerage Invested Account Self Directed Brokerage Liquid Account Vanguard Mid-Cap Index Adm
Vanguard Small Cap Index Adm
Vanguard Total Intl Stock Index Admiral
Total in$:
Shares I Beginning
Balance Units Contributions
$6,412, 773.67 6,412,773.6708
$53,715. 72 4, 707. 7760
$1,617,902.04 164,588.2034
$8,559,392.21 431,638.5380
$6,458,097 .75 616,819.2690
$1,351,820.85 95,265.7403
$4,429, 750.96 410,923.0945
$3,503,107.98 148,436.7788
$1,528,453.18 152,540.2372
$946,313.45 88,440.5095
$3,595,843.19 320,199.7496
$2,802,190.02 236,272.3458
$3,574,259.26 292,014.6454
$2,417,917.11 197,380.9886
$3,550,656.36 286,805.8453
$981,874.40 78,992.3089
$278,052.19 22,866.1337
$9,861.91 657.8992
$4,679,543.60 124,489.0557
$13,697,627.59 406,337.2170
$6,787,954.67 260,374.1724
$422,333.68 14,498.2383
$26,168,241.18 625,585.4932
$9,811,537.92 55,938.0725
$1,385,903. 70 58,526.3385
$357,616.78 13,540.9610
$11,919,070.31 261,900.0287
$10,740,032.54 299,332.0106
$2,265,046.21 46,817 .8217
$31,607,951.28 31,607,951.2810
$2,879,519.63 2,879,519.6327
$2,143,923.15 14,836.8384
$629,473.89
$802,769.78
178370528.17
12,166.0977
33, 758.1910
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
0.00
ALLOCATION REPORT FOR THE PERIOD BEGINNING 10/01/15 AND ENDING 12/31/15
Hennepin Healthcare System, Inc. Ret. Plan
GRAND TOTAL
Global Purchase
Earnings
$-0.02
$-552.80
$-51,040.18
$412,024.46
$29, 726.53
$-6,579.55
$-31,802.54
$178,671.51
$34, 752.46
$22,255.12
$111,930.99
$99,068.01
$157,416.69
$117,597.49
$176,357.94
$49,958.30
$14,223.30
$505,67
$347,435.06
$765, 762.43
$383,831.99
$11,027.19
$2,055,328.29
$682,126.75
$44,338.17
$12,139.12
$356,900.61
$734, 540 .39
$98,379.69
$1,176,169.13
$63,599.34
$73,734.09
$19,536.73
$22,020.37
8161382.73
New Loans
$-1,642.16
$0.00
$0.00
$0.00
$0.00
$0.00
$-4,256.90
$0.00
$0.00
$0.00
$0.00
$0.00
$-21,523.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$-19,900.94
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
-47323.00
Cash:
Loan Repays Distributions Transfers
$13,288.56 $-1,735,273.63 $2,351,606.92
$180.16 $0.00 $23,822.67
$587.44 $-1,436.89 $10,038.01
$3,671.10 $-25,741.59 $526.40
$1,367.94 $-21,945.55 $-290,265.09
$7 .83 $0.00 $-6,483.20
$5,453.61 $-21,641.76 $849,983.62
$466.20 $0.00 $-54,266.76
$0.00 $-69,272.96 $68,541.97
$157.29 $-3,238.57 $-4,029.33
$37,621.14 $-325,446.77 $0.00
$12,640.08 $-57,950.26 $-6,670.85
$11,556.25 $0.00 $-189,557.16
$2,600.64 $0.00 $0.00
$7,192.57 $0.00 $0.00
$1,627.64 $0.00 $0.00
$2,074.52 $0.00 $0.00
$0.00 $0.00 $0.00
$1,165.12 $-27,935.57 $-19,322.89
$759.97 $-138,540.50 $-797,539.49
$1,381.51 $-21,066.94 $-144,920.29
$85.35 $-6,851.34 $37,128.66
$4,877.55 $-291,476,13 $1,093,870.85
$3,101.46 $-37,823.40 $549, 773.16
$0.00 $0.00 $-888,028.23
$250.46 $-2,684.86 $-186.65
$1,432.54 $-51,618.18 $-35,868.31
$20,930.91 $-7,389.55 $-134,433.35
$381.89 $0.00 $-16,411.24
$0.00
$904.64
$313.31
$313.37
$0.00
136391.05
$0.00
Paqe
$0.00 $-2,333,620.48
$0.00 $-166,300.70
$-1,841.88 $27,449.40
$0.00
$-12,269.06
-2861445.39
$37,072.92
$38,089.44
0.00
Sale Fees
$0.00 $-984.22
$0.00 $-1.22
$0.00 $-101.08
$0.00 $-416.14
$0.00 $-271.63
$0.00 $-142.54
$0.00 $-212.68
$0.00 $-204.90
$0.00 $-283.29
$0.00 $-226.05
$0.00 $-330.21
$0.00 $-469.06
$0.00 $-755.41
$0.00 $-428.84
$0.00 $-512.35
$0.00 $-453.83
$0.00 $-248.98
$0,00 $-17.75
$0.00 $-248.63
$0.00 $-399.83
$0.00 $-349.07
$0.00 $-11.97
$0.00 $-925.27
$0.DO $-420.34
$0.00 $-20.48
$0.00 $-16.13
$0.00 $-451.03
$0.00 $-684.41
$0.00 $-142.49
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$-50.27
$-27.48
$-26.68
o.oo -9834.26
Shares I
Forfeitures Insurance
Ending
Balance Units
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
0.00
$0.00 $7,039,769.12 7,039,769.1240
$0.00 $77,164.54 6,859.0700
$0.00 $1,575,949.34 168,550.7318
$0.00 $8,949,456.44 442,385.3900
$0.00 $6,176,709.94 613,377.3529
$0.00 $1,338,623.40 96,651.5089
$0.00 $5,227,274.30 491,285.1790
$0.00 $3,627, 774.03 152, 171.7296
$0.00 $1,562,191.35 160,060.5896
$0.00 $961,231.91 92,962.4670
$0.00 $3,419,618.33 308,629.8136
$0.00 $2,848,807 .94 246,223.6765
$0.00 $3,531,396.63 292,334.1583
$0.00 $2,537,686.40 209,207.4525
$0.00 $3,733,694.53 302,813.8301
$0.00 $1,033,006.51 83,039.1086
$0.00 $294,101.03 24,185.9400
$0.00 $10,349.83 684.9655
$0.00 $4,980,636.70 129,535.4147
$0.00 $13,527,670.17 399,635.7509
$0.00 $7,006,831.87 267, 742.9068
$0.00 $463,711.57 16,350.9017
$0.00 $29,029,916.47 703,073.7822
$0.00 $11,008,295.55 58,987.7588
$0.00 $542,193.16 24,151.1430
$0.00 $367,118.72 14,201.8849
$0.00 $12,189,465.93 268,964.3851
$0.00 $11,333,095.59 314,633.4144
$0.00 $2,347,254.07 46,973.2653
$0.00 $30,450,499.93 30,450,499.9330
$0.00 $2, 777, 722.91 2, 777, 722.9081
$0.00 $2,243,527.80 15,085.5823
$0.00
$0.00
o.oo
$686,369.43
$850,583.85
183749699.30
Run Date: 4/26/2016
12,938.1608
35,090.0930
3:14:37PM
Rollover
American Funds U.S Gvrmt. Mmkt. Fund R6 American Century Infl-Adj Bond Inst! American Funds American High-Inc R6 American Funds Income Fund of America R6 PIMCO Total Return Inst
American Funds US Government Sec R6 Vanguard Total Bond Market Index I American Funds American Balanced R6 American Funds Trgt Date Ret 2015 R6 American Funds Trgt Date Ret 2020 R6 American Funds Trgt Date Ret 2025 R6 American Funds Trgt Date Ret 2030 R6 American Funds Trgt Date Ret 2035 R6 American Funds Trgt Date Ret 2040 R6 American Funds Trgt Date Ret 2045 R6 American Funds Washington Mutual R6 American Funds American Mutual R6 American Funds AmCap R6
American Funds Growth Fund of America R6 Vanguard Institutional Index I
American Funds Euro Pacific Growth R6 American Funds New Perspective R6 American Funds New World R6
Self Directed Brokerage Invested Account Self Directed Brokerage Liquid Account Vanguard Mid-Cap Index Adm
Vanguard Small Cap Index Adm
Total in$:
Beginning
Balance
$4, 717 .25
$347.14
$23,731.14
$132,394.07
$6,794.67
$4,944.80
$336.77
$20,198.10
$8,907.81
$677.01
$155,744.58
$190,857 .46
$128,390.74
$98,748.25
$27,129.58
$1,166.61
$20,460.52
$73,554.79
$44,980.47
$45,140.26
$48,200.11
$67,562.24
$290.61
$433.33
$482.41
$1,432.23
$864.96
1108487.93
Shares/
Units Contributions
4, 717 .2480 $0 .00
30.4240 $0.00
2,414.1548 $0.00
6,676.4532 $0.00
648.9659 $0.00
348.4711 $0.00
31.2399 $0.00
855.8519 $0.00
832.5060 $0.00
60.2858 $0.00
13,131.9210 $0.00
15,592.9299 $0.00
10,480.8770 $0.00
7,976.4340 $0.00
2,182.5890 $0.00
31.0351 $0.00
606.9570 $0.00
2,821.4342 $0.00
1,075.3160 $0.00
257.3561 $0.00
1,059.1103 $0.00
1,883.0057 $0.00
6.0069 $0.00
433.3275 $0.00
482.4060 $0.00
9.9116 $0.00
16.7175 $0.00
0.00
ALLOCATION REPORT FOR THE PERIOD BEGINNING 10/01/15 AND ENDING 12/31/15
Earnings
$0.00
$-2.07
$-735.13
$6,375.23
$32.60
$-24.34
$-2.06
$1,034.63
$209.27
$20.60
$5,470.00
$8,418.12
$6,245.34
$4,906.18
$1,380.71
$86.06
$1,125.72
$4,129.07
$3,527.71
$3,180.92
$1,432.94
$4,620.88
$12.64
$-34.38
$0.59
$49.30
$26.92
51487.47
Hennepin Healthcare System, Inc. Ret. Plan
New Loans
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
o.oo
Cash:
GRAND TOTAL
Loan Repays
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
0.00
$0.00
Paqe
Distributions
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
0.00
Transfers
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$-0.52
$0.52
$0.00
$0.00
0.00
Global Purchase
Sale
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Fees
$-4.22
$-0.01
$-0.34
$-8.19
$-0.87
$-0.52
$-0.Dl
$-0.99
$-3.87
$-0.02
$-14.66
$-17.13
$-17.71
$-13.02
$-19.41
$-0.70
$-0.99
$-6.17
$-5.03
$-4.01
$-3.47
$-4.63
$-0.01
$0.00
$0.00
$-0.04
$-0,02
0.00 -126.04
Forfeitures Insurance
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0,00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
0.00 o.oo
Ending
Balance
$4, 713.03
$345.06
$22,995.67
$138, 761.11
$6,826.40
$4,919.94
$334.70
$21,231.75
$9,113.21
$697 .59
$161,199.92
$199,258.45
$134,618.37
$103,641.42
$28,490.88
$1,251.97
$21,585.25
$77,677.69
$48,503.15
$48,317.17
$49,629.58
$72,178.49
$303.24
$398.43
$483.52
$1,481.49
$891.86
1159849.35
Run Date: 4/26/2016
Shares/
Units
4,713.0280
30.6720
2,459.4298
6,859.1748
677.8949
355.2304
31.4557
890.5935
881.3552
62.9597
13,932.5773
16,494.9050
11, 097. 9699
8,405.6299
2,290.2637
32.5610
637.6736
2,968.1962
1,174.6949
258.9067
1,095.0923
2,003.8448
6.0685
398.4283
483.5204
9.9616
16.8117
3: 14: 37PM
ALLOCATION REPORT FOR THE PERIOD BEGINNING 10/01/15 AND ENDING 12/31/15
Hennepin Healthcare System, Inc. Ret. Plan
GRAND TOTAL
Beginning Shares I Global Purchase Ending Shares I
After Tax Balance Units Contributions Earnings New Loans Loan Repays Distributions Transfers Sale Fees Forfeitures Insurance Balance Units
American Funds U.S Gvrmt. $0.00 0.0024 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0.0024 Mmkt. Fund R6 American Funds Growth Fund of $18,880.81 451.3700 $0.00 $1,480.83 $0.00 $0.00 $0.00 $0.00 $0.00 $-0.15 $0.00 $0.00 $20,361.49 493.1336 America R6 Self Directed Brokerage $15.25 15.2549 $0.00 $-0.63 $0.00 $0.00 $0.00 $-0.07 $0.00 $0.00 $0.00 $0.00 $14.56 14.5578 Invested Account Self Directed Brokerage Liquid $0.18 0.1756 $0.00 $0.00 $0.00 $0.00 $0.00 $0.07 $0.00 $0.00 $0.00 $0.00 $0.25 0.2475 Account
Total in$: 18896.24 0.00 1480.20 o.oo 0.00 o.oo o.oo o.oo -0.15 o.oo o.oo 20376.29
Cash: $0.00
Paqe Run Date: 4/26/2016 3:H:37PM
ACCOUNT SUMMARY DETAIL
American Funds U.S Gvrmt. Mmkt. Fund R6 American Century Infl-Adj Bond Instl American Funds American High-Inc R6 American Funds Income Fund of America R6 PIMCO Total Return Inst
American Funds US Government Sec R6 Vanguard Total Bond Market Index I American Funds American Balanced R6 American Funds Trgt Date Ret 2010 R6 American Funds Trgt Date Ret 2015 R6 American Funds Trgt Date Ret 2020 R6 American Funds Trgt Date Ret 2025 R6 American Funds Trgt Date Ret 2030 R6 American Funds Trgt Date Ret 2035 R6 American Funds Trgt Date Ret 2040 R6 American Funds Trgt Date Ret 2045 R6 American Funds Trgt Date Ret 2050 R6 American Funds Trgt Date Ret 2055 R6 American Funds Washington Mutual R6 American Funds American Mutual R6 American Funds AmCap R6
DFA US Small Cap I
American Funds Growth Fund of America R6 Vanguard Institutional Index I
Vanguard Mid-Cap Growth
Vanguard Selected Value Inv
American Funds Euro Pacific Growth R6 American Funds New Perspective R6 American Funds New World R6
Self Directed Brokerage Invested Account Self Directed Brokerage Liquid Account Vanguard Mid-Cap Index Adm
Vanguard Small Cap Index Adm
Vanguard Total Intl Stock Index Admiral
Total in$:
Loan Information
Shares I Beginning
Balance Units Contributions
$7,315,365.00 7,315,364.9975
$86,813.24 7,608.5220
$1,928,902.97 196,226.1414
$9,360,814.21 472,053.1626
$7,133,251.77 681,303.8942
$1,606,555.14 113,217.4167
$5,092,336.97 472,387.4742
$3,925,527.67 166,335.9181
$1,808,854.25 180,524.3763
$1,534,582.47 143,418.9220
$4, 771,416.84 424,881.2857
$4,614,042.88 389,042.4012
$5,440,418.28 444,478.6173
$5,066,654.31 413,604.4332
$7,391,474.34 597,049.6232
$4,165,871.23 335,146.5189
$1,371,704.16 112,804.6181
$83,176,39 5,548.7919
$5,466,888.83 145,434.6589
$14,512,159.08 430,500.1209
$7,707,571.91 295,649.0951
$557,826.85 19,149.5658
$27,999,277.20 669,358.7664
$11,107,563.10 63,327.0416
$1,651,095.42
$505, 148.25
$13,373,434.26
$12,203,226.51
$2, 707,844.43
69, 725.3134
19,127.1583
293,857.0482
340,112.2215
55,970.3272
$33,llB,449.56 33,118,449.5600
$3,637,079.52 3,637,079.5200
$2,462, 709.41 17,042.9717
$973,403.82
$1,057,381.98
18,813.3710
44,465 .1800
211738822.22
$1,221,845.78
$37,836.30
$2,601.54
$10,905.10
$19,173.92
$22,342.96
$5,897. 76
$36,391.81
$17,068.93
$11,547.54
$40,153.45
$57,580.17
$85,111.52
$99,350,30
$152,371.20
$186,055.53
$344,110.40
$187,558.92
$12,688.01
$40, 712.64
$33,173.77
$31,631.94
$9,589.06
$58,781.16
$54,178.62
$12,215.99
$8,324.07
$52,944.28
$39,729.35
$16,219.10
$0.00
$46,225.33
$13,549.93
$20,299.13
$18,635.56
1784955.29
ALLOCATION REPORT FOR THE PERIOD BEGINNING 10/01/15 AND ENDING 12/31/15
Hennepin Healthcare System, Inc. Ret. Plan
GRAND TOTAL
Global Purchase
Earnings
$-52.18
$-932.10
$-61,281.42
$450,561.59
$32,824.13
$-7, 764.41
$-36,496.97
$199,710.54
$41,822.33
$35,719.91
$148,190.69
$162,480.62
$238,170.57
$245,228.94
$365,785.63
$209,444.24
$68,617.39
$4,172.31
$405,475.55
$810,861.88
$435,481.00
$14,168.44
$2,200,044.64
$772,482.68
$51,650.99
$16,936.27
$399,745.41
$834,643.47
$117,343.13
$1,247,942.93
$64,012.54
$84,466.99
$29,817.81
$28,479.53
9609755.05
$-11,036.47
New Loans
$-1,642.16
$0.00
$0.00
$0.00
$0.00
$0.00
$-4,256.90
$0.00
$0.00
$0.00
$0.00
$0.00
$-21,523.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$-19,900.94
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
-47323.00
Loan Repays Distributions Transfers
$13,288.56 $-1,801,060.50 $2,441,336.43
$180.16 $0.00 $40,125.54
$587.44 $-1,436.89 $13,763.09
$3,671.10 $-26,412.62 $2,529.10
$1,367.94 $-21,987.81 $-351,818.42
$7.83 $0.00 $-13,093.75
$5,453.61 $-21,650.23 $924,670.50
$466.20 $0.00 $-86,977.62
$0.00 $-152,823.94 $146,227.72
$157.29 $-15,297.78 $-41,247.47
$37,621.14 $-427,341.38 $-12,161.51
$12,640.08 $-84,319.76 $-8,019.34
$11,556.25 $0.00 $-239,796.12
$2,600.64 $0.00 $-18,267.97
$7,192.57 $0.00 $-2,460.28
$1,627.64 $0.00 $-25,297.29
$2,074.52 $0.00 $-17,583.69
$0.00 $0.00 $-467.48
$1,165.12 $-28,533.83 $-4,618.46
$759.97 $-139,896.11 $-825,202.90
$1,381.51 $-21,356.99 $-157,811.66
$85.35 $-6,851.34 $51,215.97
$4,877.55 $-296,567.64 $1,193,030.90
$3,101.46 $-38, 787 .36 $620,006.47
$0.00
$250.46
$1,432.54
$20,930.91
$381.89
$0.00
$904.64
$313.31
$313.37
$0.00
136391.05
$0.00 $-962,408.60
$-2,684.86 $-119.28
$-52,403.78 $-42,695.26
$-7,552.89 $-158,856.45
$-17.79 $-15,434.35
$0.00 $-2,284,953.86
$0.00 $-298,908.21
$-1,841.88 $32,809.35
$0.00
$-12,269.06
-3161094.44
$51,110.84
$51,374.06
$47,723.00 $-125,354.58
0.00
$-20,624.55
Total Cash: $0.00
Paqe
Sale Fees
$0.00 $-1,174.16
$0.00 $-9.21
$0.00 $-137.53
$0.00 $-488.14
$0.00 $-354.05
$0.00 $-155.28
$0.00 $-386.52
$0.00 $-260.00
$0.00 $-563.46
$0.00 $-545.86
$0.00 $-638.42
$0.00 $-1,0°84.43
$0.00 $-1,436.39
$0.00 $-1,385.86
$0.00 $-1,884.70
$0.00 $-2, 785.28
$0.00 $-1,471.44
$0.00 $-127.93
$0.00 $-374.71
$0.00 $-452.25
$0.00 $-448.31
$0.00 $-46.29
$0.00 $-1,036.16
$0.00 $-674.02
$0.00 $-77.09
$0.00 $-58.67
$0.00 $-558.33
$0.00 $-789.40
$0.00 $-208.91
$0.00 $0.00
$0.00 $0.00
$0.00 $-125.75
$0.00 $-133.19
$0.00 $-124.26
o.oo -19996.00
Forfeitures Insurance
Ending
Balance
Shares I
Units
$-65,314.76
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
-65314.76
$0.00 $7,938,582.53 7,938,582.5255
$0.00 $128,779.17 11,447.0370
$0.00 $1,891,302.76 202,278.3699
$0.00 $9,809,849.16 484,915.9249
$0.00 $6,815,626.52 676,824.8782
$0.00 $1,591,447.29 114,905.9414
$0.00 $5,996,062.27 563,539.6870
$0.00 $4,055,535.72 170,114.7532
$0.00 $1,855,064.44 190,068.0776
$0.00 $1,553,522.00 150,243.9073
$0.00 $4,574,667.53 412,876.1307
$0.00 $4,780,851.57 413,211.0261
$0.00 $5,526, 739.88 457,511.5797
$0.00 $5,447,201.26 449,068.5289
$0.00 $7,946,163.08 644,457.6710
$0.00 $4,692,970.94 377,248.4679
$0.00 $1,610,899.85 132,475.3169
$0.00 $99,441.30 6,581.1584
$0.00 $5,880, 715.14 152,944.4769
$0.00 $14,391,403.43 425,152.2432
$0.00 $7,996,449.40 305,557.8679
$0.00 $625,988.04 22,072.9210
$0.00 $31,158,407.65 754,623.5807
$0.00 $12,517,870.94 67,076. 7921
$0.00 $752,476. 71
$0.00 $527, 796.24
$0.00 $13,731,899.13
$0.00 $12,911,430.56
$0.00 $2,826,127.50
33,517.8937
20,417.6496
302,998.6568
358,451.7091
56,556.4839
$0.00 $32,081,436.63 32,081,438.6300
$0.00 $3,449,313.82 3,449,313.8200
$0.00 $2,591,881.36 17,427 .9274
$0.00
$0.00
0.00
$1,074,811.78
$1,143,477.81
21997619~41
$~12~58~65
Run Date: 4/26/2016
20,260.3540
47,173.1770
3: 14: 37PM
Rpt 006 - Allocation
Parameters:
Plan Code:
Beginning Date:
Ending Date:
Show Fees:
Headers:
Use Trade Date:
Show Plan Totals Only:
Show Plan/Div/Sub-Div TotalsOnly:
Break By:
Division:
Sub-Division:
SSN Display Options:
Model Fund Summary/Detail:
Report Version:
WF106200
04/01/15
06/30/15 y
Default y
y
None
None
ALL
ALL Plan Default Display
None
Standard
Run Date: 4/26/2016 3:06:41PM
Pension Account
American Funds U.S Gvrmt. Mmkt. Fund R6 American Funds American High-Inc R6 American Funds Income Fund of America R6 PIMCO Total Return Inst
American Funds US Government Sec R6 American Funds American Balanced R6 American Funds Trgt Date Ret 2010 R6 American Funds Trgt Date Ret 2015 R6 American Funds Trgt Date Ret 2025 R6 American Funds Trgt Date Ret 2030 R6 American Funds Washington Mutual R6 American Funds American Mutual R6 American Funds AmCap R6
DFA US Small Cap I
American Funds Growth Fund of America R6 Vanguard Institutional Index I
Vanguard Mid-Cap Growth
American Funds Euro Pacific Growth R6 American Funds New Perspective R6 American Funds New World R6
Vanguard Mid-Cap Index Adm
Total in$:
Beginning
Balance
$8,239.60
$1,029.65
$10, 782.22
$2,511.99
$2,704.01
$841.32
$19.66
$252.51
$2,581.69
$3,682.14
$8,911.52
$48,137.14
$23,103.71
$649.72
$66,413.70
$18, 702.60
$13,770.81
$20,869.97
$18,937 .08
$566.01
$695.93
253403.00
Shares I
Units Contributions
8,239.6000
94.8110
498.4843
231.3064
190.2892
33.9929
1.8830
22.6468
207.1984
283.4599
218.0455
1,301.3556
801.3774
20.0966
1,503.9335
99.0394
531.8968
418.2359
498.2132
10.2761
4.3635
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
o.oo
ALLOCATION REPORT FOR THE PERIOD BEGINNING 04/01/15 AND ENDING 06/30/15
Earnings
$653.00
$-5.41
$-136.42
$-46.16
$-22.80
$-2.18
$-0.13
$-1.36
$0.00
$19.84
$-98.76
$-500.32
$446.86
$2.49
$962.54
$51.91
$-47.87
$234.22
$169.55
$-0.62
$-8.20
1670.19
Hennepin Healthcare System, Inc. Ret. Plan
New Loans
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
0.00
Cash:
GRAND TOTAL
Loan Repays
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
o.oo
$0.00
Paqe
Distributions
$0.00
$0.00
$-4.02
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$-3.24
$0.00
$0.00
$0.00
$0.00
$0.00
$-0.15
$-5.21
$0.00
$0.00
-12.62
Transfers
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
o.oo
Global Purchase
Sale
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
0.00
Fees
$-20. 70
$-0.08
$-0.46
$-0.23
$-0.26
$-0.07
$0.00
$-0.03
$-0.25
$-0.12
$-0.80
$-2.21
$-1.35
$-0.06
$-3.75
$-0.53
$-0.31
$-0.53
$-0.81
$-0.06
$-0.07
-32.68
Forfeitures Insurance
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Ending
Balance
$8,871.90
$1,024.16
$10,641.31
$2,465.60
$2,680.95
$839.08
$19.53
$251.12
$2,581.45
$3,701.87
$8,811.96
$47,631.37
$23,549.22
$652.15
$67,372.50
$18, 753.98
$13,722.63
$21,103.51
$19,100.61
$565.33
$687.67
o.oo o.oo 255027.89
Run Date: 4/26/2016
Shares I
Units
8,871.9000
96.2552
502.4227
233.0437
191.0866
34.1505
1.8830
22.6441
207.1787
283.4509
219.1485
1,308.5541
827.7406
20.1406
1,503.8504
99.4906
531.8849
418.2225
498.0603
10.2750
4.3631
3: 06: 41PM
Employer Contribution
American Funds U.S Gvrmt. Mmkt. Fund R6 American Century Infl-Adj Bond Instl American Funds American High-Inc R6 American Funds Income Fund of America R6 PIMCO Total Return Inst
American Funds US Government Sec R6 Vanguard Total Bond Market Index I American Funds American Balanced R6 American Funds Trgt Date Ret 2010 R6 American Funds Trgt Date Ret 2015 R6 American Funds Trgt Date Ret 2020 R6 American Funds Trgt Date Ret 2025 R6 American Funds Trgt Date Ret 2030 R6 American Funds Trgt Date Ret 2035 R6 American Funds Trgt Date Ret 2040 R6 American Funds Trgt Date Ret 2045 R6 American Funds Trgt Date Ret 2050 R6 American Funds Trgt Date Ret 2055 R6 American Funds Washington Mutual R6 American Funds American Mutual R6 American Funds AmCap R6
DFA US Small Cap I
American Funds Growth Fund of America R6 Vanguard Institutional Index I
Vanguard Mid-Cap Growth
Vanguard Selected Value Inv
American Funds Euro Pacific Growth R6 American Funds New Perspective R6 American Funds New World R6
Self Directed Brokerage Invested Account Self Directed Brokerage Liquid Account Vanguard Mid-Cap Index Adm
Vanguard Small Cap Index Adm
Vanguard Total Intl Stock Index Admiral
Total in$:
Beginning
Balance
$733,834.56
$26,569.38
$204,251.71
$642,380.36
$646,990.65
$191,466.43
$627,584.83
$371,187.04
$321,824.73
$618,382.46
$1,021, 726.46
$1,528,526.79
$1,577,142.50
$2,320, 740.99
$3,509,502.16
$2,836, 6 70 .82
$969,171.39
$52,207.70
$718,177.25
Shares I
Units Contributions
733,834.5592 $61,023.88
2,259.3010 $2,317.24
18,807.7079 $21,758.78
29,698.5833 $50,860.12
59,575.5661 $52,413.33
13,474.0626 $14,572. 71
57,157.0880 $58,141.32
14,997.4560 $30,531.93
30,826.1231 $23,090.11
55,460.3106 $41,644.30
87,103. 7048 $75, 734.28
122,674.7023 $101,316.71
121,412.0474 $131,710.04
177,698.3910 $212,344.59
265,469.1494
213,604. 7302
74,609.0371
3,258,9078
17,572.2351
$291,024.02
$756,746.18 20,458.1288
$352,064.27
$116, 736.35
$11,811.09
$59,769.40
$50,445.05
$60,833.76
$11,573.58
$814,184.76 28,240.8867
$131,264.92 4,060.1583
$1,651,606.60 37,400.5118
$1,149,020.60 6,084.6251
$286,464.32 11,064.6704
$140,012.79 4,870.0100
$1,326,922.97 26,591.6426
$1,369,295.29 36,024.6065
$458,353.89 8,321.6029
$1,692,456.93 1,692,456.9303
$652,084.43 652,084.4277
$329,509.58 2,066.0203
$312,483.58 5,338.8617
$213,299.35 7,905.8320
30202044.36
$109,634.96
$109,781.67
$25,074.88
$17,353.85
$116,245.92
$102,919.28
$40,241.61
$0.00
$165,049.40
$26,320.22
$36,799.32
$21,345.11
2602483.08
ALLOCATION REPORT FOR THE PERIOD BEGINNING 04/01/15 AND ENDING 06/30/15
Earnings
$0.00
$-399.65
$-1,926.79
$-9,397.96
$-12,497.41
$-1,672.56
$-10,532.68
$-1,469.35
$-1,581.05
$-3,691.62
$-3, 764.40
$-2,161.83
$6,428.60
$14,070.06
$23,897.28
$19,670.36
$6,972.47
$269.93
$-9,805.28
$-9,215.03
$15,474.58
$426.03
$22,261.82
$476.32
$-1,421.52
$1,404.32
$11,968.47
$11,002.43
$-1,008. 74
$27,708.82
$2,123.53
$-4,438.80
$-2,449.75
$549.85
87270.48
Hennepin Healthcare System, Inc. Ret. Plan
New loans
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
o.oo
Cash:
GRAND TOTAL
Loan Repays
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
0.00
$0.00
Paqe
Distributions Transfers
$-129,434.19 $74,520.30
$0.00 $2,217.73
$0.00 $80,486.80
$-4,637.17 $-700.25
$-1,606.lB $-903.84
$0.00 $29,503.76
$-6,420.15 $-120,507.42
$-6,758.64 $7,363.28
$0.00 $-69,585.97
$-17,252.67 $0.00
$-18,062.51 $19,717.65
$0.00 $33,589.13
$0.00 $-34,835.17
$-12,196.50 $0.00
$0.00
$-67,390.52
$-8,427 .34
$0.00
$-9,262.60
$-6,908.54
$-16,358.30
$0.00
$-7,038.97
$-21, 732.26
$0.00
$0.00
$-4,288.43
$-24,690.93
$-3,912.55
$0.00
$0.00
$-12,058.43
$0.00
$0.00
-378436.88
$496.32
$-13,675.42
$-2,235.46
$3,599.68
$16,056.51
$5,167.48
$-8,238.61
$2,610.90
$-0.62
$40,119.46
$2,516.66
$-4,991.35
$24,294.59
$-24,139.35
$-16,829.71
$-13,167.95
$-81,546.89
$355.83
$5,957.82
$42,784.11
0.00
Global Purchase
Sale Fees Forfeitures Insurance
$0.00 $-236.87 $-33,279.26 $0.00
$0.00 $-8.92 $0.00 $0.00
$0.00 $-37.92 $0.00 $0.00
$0.00 $-100.30 $0.00 $0.00
$0.00 $-121.20 $0.00 $0.00
$0.00 $-10.97 $0.00 $0.00
$0.00 $-135.04 $0.00 $0.00
$0.00 $-67.22 $0.00 $0.00
$0.00 $-279.05 $0.00 $0.00
$0.00 $-368.58 $0.00 $0.00
$0.00 $-312.98 $0.00 $0.00
$0.00 $-588.23 $0.00 $0.00
$0.00 $-667.83 $0.00 $0.00
$0.00 $-923.20 $0.00 $0.00
$0.00 $-1,268.80
$0.00 $-2,021.65
$0.00 $-1,089.07
$0.00 $-114.57
$0.00 $-121.18
$0.00 $-51.52
$0.00 $-113.69
$0.00 $-34.92
$0.00 $-117.38
$0.00 $-288.38
$0.00 $-55.61
$0.00 $-47.17
$0.00 $-125.50
$0.00 $-105.07
$0.00 $-95.63
$0.00 $0.00
$0.00 $-203.32
$0.00 $-92.18
$0.00 $-95.32
$0.00 $-104.43
o.oo -10003.70
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
-33279.26
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
o.oo
Ending
Balance
$706,428.42
$30,695.78
$304,532.58
$6 78, 404.80
$684,275.35
$233,859.37
$548,130.86
$400, 787 .04
$273,468.77
$638,713.89
$1,095,038.50
$1,660,682.57
$1,679,778.14
$2,534,035.93
$3,823,650.98
$3,125,317.86
$1,081, 128.34
$67, 773.84
$774,814.10
Shares I
Units
706,428.4174
2,659.9460
28,621.4830
32, 030.4437
64,676.3086
16,668.5223
51,131.6098
16,312.0488
26,371.1446
57,593.6781
93,593.0341
133,281.1055
128,620.0716
192,555.9219
286,845.5347
233,232.6760
82,465.9300
4,193.9256
19,269.1892
$796,183.62 21,873.1764
$865,782.51 30,431.7226
$145,840.51 4,504.0306
$1,776,346.41 39,650.5896
$1,277,377.41 6,776.5380
$312,578.73 12,115.4547
$153,732.44 5,286.5350
$1,475,018.01 29,231.4311
$1,434,281.65 37,399.7823
$476,748.87 8,665.0104
$1,706,997.80 1,706,997.8035
$737,507.15 737,507.1484
$339,596.21 2,154.6616
$352,695.65 6,060.0627
$277,873.99 10,276.4050
32470078.07
Run Date: 4/26/2016 3 :06: 41PM
Prior Employer Contribution
American Funds U.S Gvrmt. Mmkt. Fund R6 American Century Infl-Adj Bond Inst! · American Funds American High-Inc R6 American Funds Income Fund of America R6 PIMCO Total Return Inst
American Funds US Government Sec R6 Vanguard Total Bond Market Index I American Funds American Balanced R6 American Funds Trgt Date Ret 2010 R6 American Funds Trgt Date Ret 2015 R6 American Funds Trgt Date Ret 2020 R6 American Funds Trgt Date Ret 2025 R6 American Funds Trgt Date Ret 2030 R6 American Funds Trgt Date Ret 2035 RG American Funds Trgt Date Ret 2040 R6 American Funds Trgt Date Ret 2045 R6 American Funds Trgt Date Ret 2050 R6 American Funds Trgt Date Ret 2055 R6 American Funds Washington Mutual R6 American Funds American Mutual R6 American Funds AmCap R6
DFA US Small Cap I
American Funds Growth Fund of America R6 Vanguard Institutional Index I
Vanguard Mid-Cap Growth
Vanguard Selected Value Inv
American Funds Euro Pacific Growth R6 American Funds New Perspective R6 American Funds New World R6
Self Directed Brokerage Invested Account Self Directed Brokerage Liquid Account Vanguard Mid-Cap Index Adm
Vanguard Small Cap Index Adm
Vanguard Total Intl Stock Index Admiral
Total in$:
Shares I Beginning
Balance Units Contributions
$5, 771,496.60 5, 771,496.6005
$48,751.70 4,145.5530
$1,730,294.12
$9,441,800.06
$6,499,088.25
$1,175,724.06
$3,959,006.22
$3,745,901.24
$1,927,679.41
$1,191,463.76
$3,528,327 .33
$2,802, 765.39
$3,612,190.95
$2,728,013.49
$3,988,020.92
$1,095,289.31
$367,905.26
$11,513.19
$5,789,726.36
$15,104,004.88
$7,672,296.53
$419,873.28
$28,988,877 .11
$10,813,927.00
$1,509,000.95
$291,854.33
$14,049,265.95
$12,183,008.89
$2, 768, 782 .03
159,327.2670
436,514.1036
598,442. 7489
82,739.2021
360,565.2292
151,349.5449
184,643.6213
106,857. 7364
300,795.1692
224,941.0428
278,074.7457
208,883.1155
301,665.7275
82,476.6043
28,322.1909
718.6760
141,662.0103
408,326. 7067
266,121.9747
12,987.1105
656,451.0215
57,265,0233
58,285.0890
10,151.4549
281,548.4159
320,521.1495
50,268,3739
$40,814,124.99 40,814,124.9915
$3,067,542.84 3,067,542.8403
$2,307,598.37 14,468.6085
$681,275.65
$531,032.37
200617422.80
11,639.7685
19,682.4450
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
0.00
ALLOCATION REPORT FOR THE PERIOD BEGINNING 04/01/15 AND ENDING 06/30/15
Earnings
$0.01
$-687.84
$-12,386.41
$-113,692.25
$-120,251.86
$-9,863.90
$-70,939.13
$-9,665.36
$-7,988.23
$-5,823.93
$-10,372.15
$-1,263.81
$19,460.50
$23,462.47
$34,557.93
$10,447.24
$4,643.87
$100.92
$-63,070.44
$-156,299.36
$151,331.74
$2,440.79
$431,416.35
$32,287.66
$-5,328.13
$1,455.79
$173,383.04
$125,250.60
$-1,434.15
$294,622.51
$38,206.63
$-27,865.59
$-4,183.64
$-5,419.65
716532.18 .
Hennepin Healthcare System, Inc. Ret. Plan
New Loans
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$-219.16
$0.00
$0.00
$-33,737.00
$0.00
$-9,300.00
$-71,019.84
$-8,800.00
$0.00
$0.00
$-39.23
$0.00
$-12,493.68
$0.00
$-11,890.42
$0.00
$0.00
$0.00
$0.00
$-10,576.67
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
-158076.00
Cash:
GRAND TOTAL
Loan Repays Distributions Transfers
$11,324.97 $-3,050,362.45 $3,158,259.92
$0.00 $0.00 $4,366.49
$557 .24
$3,837.30
$1,724.55
$1,598.04
$46.98
$2,085.50
$0.00
$134.82
$5,973.39
$12,679.45
$11,523.90
$3,087.98
$10,977.10
$1,555.33
$1,787.38
$0.00
$62.66
$1,034.35
$6,179.63
$0.00
$6,079.79
$2,383.25
$0.00
$214.68
$6,665.60
$2,050.74
$326.96
$0.00
$775.43
$268.57
$268.63
$0.00
95204.22
$0.00
Paqe
$-8,955.90 $462,540.59
$-126,862.98 $-69,334.45
$-8,034.14 $87,547.30
$-4,283.69 $156,260.04
$-63,706.38 $407,993.70
$-6,536.87 $41,627.46
$-11,866.80 $-317,251.04
$-67,939.20 $0.00
$-16,315.59 $146,638.09
$0.00 $146,638.05
$0.00 $-7,909.30
$-151,531.92 $0.00
$0.00 $0.00
$-28,437.62 $0.00
$-58,451.14 $0.00
$0.00 $0.00
$-4, 704.37 $-55,202.37
$-26,204.32 $-4,658.99
$-113,206.91 $-193,276.14
$0.00 $195,891.30
$-130,226.38 $-639,962.56
$-595.71 $-227,050.39
$0.00 $4,080.41
$0.00 $108,861.08
$-247,203.61 $-402,377.98
$-368,940.02 $-467,435.03
$-42,749.50 $-22,392.35
$0.00 $-3,290,967.53
$0.00
$-1,912.37
$0.00
$-1,607.22
-4540635.09
$357,096.22
$19,531.38
$10,636.66
$389,849.44
0.00
Global Purchase
Sale Fees
$0.00 $-1,379.35
$0.00 $-1.16
$0.00 $-113.86
$0.00 $-513. 77
$0.00 $-355.24
$0.00 $-189.53
$0.00 $-183,89
$0.00 $-234.81
$0.00 $-393.50
$0.00 $-288.41
$0.00 $-341.76
$0.00 $-873.21
$0.00 $-609.57
$0.00 $-867.72
$0.00 $-1,328.11
$0.00 $-693.65
$0.00 $-281.19
$0.00 $-23.84
$0.00 $-277.68
$0.00 $-504.47
$0.00 $-505.32
$0.00. $-14.33
$0.00 $-1,238.00
$0.00 $-498.46
$0.00 $-35.80
$0.00 $-15.20
$0.00 $-654.26
$0.00 $-700.23
$0.00 $-213.92
$0.00 $0.00
$0.00 $-11,041.79
$0.00 $-54.25
$0.00
$0.00
$-32.26
$-26.48
o.oo -24485.02
Ending
Forfeitures Insurance Balance
Shares/
Units
$-1,418.43
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
-1418.43
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$5,887,921.27 5,887,921.2665
$52,429.20 4,543.2580
$2,171,935.78
$9,135,233.92
$6,459, 718.86
$1,319,245.02
$4,232,217.50
$3,773,177.15
$1,589,960.67
$1,117,547.04
$3,653,909.31
$2,926,208.87
$3,634,656.48
$2,592,864.30
$3,961,207.99
$0.00 $1,069,360.60
$0.00 $315,604.18
$0.00 $11,590.27
$0.00 $5,666,494.93
$0.00 $14,917,372.09
$0.00 $7,510,325.86
$0.00 $618,191.04
$0.00 $28,643,055.88
$0.00 $10,620,453.35
$0.00 $1,507,717.43
$0.00 $402,370.67
$0.00 $13,579,078.74
$0.00 $11,462,658.29
$0.00 $2,702,319.07
204,129.3022
431,314.1603
610,559.4384
94,030.2937
394,796.4081
153,568.4637
153,323.1120
100, 770 .6977
312,299.9410
234,848.2238
278,304.4778
197,026.1626
297' 164.8908
79 ,803 .0300
24,073.5456
717.2197
140,922.5299
409,817.9146
263,983.3341
19,091.7554
639,353.9260
56,341.9276
58,438.6601
13,836.6807
269,105.8015
298,895.9136
49,115.2140
$0.00 $37,817,779.97 37,817,779.9698
$0.00 $3,452,579.33 3,452,579.3308
$0.00 $2,297,566.11 14,577.5402
$0.00
$0.00
0.00
$687,965.04
$913,828.45
196704544.66
Run Date: 4/26/2016
11,820.7051
33,795.4310
3:06:HPM
Rollover
American Funds U.S Gvrmt. Mmkt. Fund R6 American Century Infl-Adj Bond Instl American Funds American High-Inc R6 American Funds Income Fund of America R6 PIMCO Total Return Inst
American Funds US Government Sec R6 Vanguard Total Bond Market Index I American Funds American Balanced R6 American Funds Trgt Date Ret 2015 R6 American Funds Trgt Date Ret 2020 R6 American Funds Trgt Date Ret 2025 R6 American Funds Trgt Date Ret 2030 R6 American Funds Trgt Date Ret 2035 R6 American Funds Trgt Date Ret 2040 R6 American Funds Trgt Date Ret 2045 R6 American Funds Washington Mutual R6 American Funds American Mutual R6 American Funds AmCap R6
American Funds Growth Fund of America R6 Vanguard Institutional Index I
American Funds Euro Pacific Growth R6 American Funds New Perspective R6 American Funds New World R6
Self Directed Brokerage Invested Account Self Directed Brokerage Liquid Account Vanguard Mid-Cap Index Adm
Vanguard Small Cap Index Adm
Total in$:
Beginning
Balance
$4,722.99
$356.43
$25,409.06
$141,986.08
$6,928.33
$4,906.23
$338.90
$20,981.58
$9,290.06
$707.19
$163,653.12
$202,585.95
$136,916.59
$120,757.95
$37,821.50
$1,256.25
$22,191.14
$78, 758.93
$47,455.72
$48,125.18
$52,856.52
$71,581.91
$330.88
$498.52
$481.43
$1,566.05
$970.11
1203434.61
Shares I
Units Contributions
4, 722.9880 $0.00
30 .3090 $0 .00
2,339.6926 $0.00
6,564.3125 $0.00
637.9676 $0.00
345.2662 $0.00
30.8655 $0.00
847.7405 $0.00
833.1896 $0.00
60.2892 $0.00
13,134.2794 $0.00
15,595.5308 $0.00
10,483.6596 $0.00
9,134.4896 $0.00
2,848.0043 $0.00
30.7378 $0.00
599.9227 $0.00
2,731.8395 $0.00
1,074.6313 $0.00
254.8463 $0 .oo 1,059.2488 $0.00
1,883.2389 $0.00
6.0073 $0.00
498.5188 $0.00
481.4332 $0.00
9.8191 $0.00
16.5745 $0.00
o.oo
ALLOCATION REPORT FOR THE PERIOD BEGINNING 04/01/15 AND ENDING 06/30/15
Hennepin Healthcare System, Inc. Ret. Plan
GRAND TOTAL
Global Purchase
Earnings
$0.00
$-5.32
$-133.33
$-1,798.10
$-127.33
$-41.36
$-6.04
$-54.33
$-49.91
$-1.81
$0.27
$1,091.95
$1,048.62
$1,005.13
$342.05
$-13.90
$-230.69
$1,523.29
$687.50
$133.57
$593.23
$640.35
$-0.36
$-24.14
$0.36
$-18.45
$-5.47
4555.76
New Loans
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
o.oo
Cash:
Loan Repays
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$17.64
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
17.64
$0.00
Paqe
Distributions
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
0.00
Transfers
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$-0.35
$0.35
$0.00
$0.00
0.00
Sale
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Fees
$-2.94
$-0.01
$-0.36
$-8.53
$-0.86
$-0.51
$-0.01
$-0.95
$-3.86
$-0.02
$-15.07
$-17.32
$-18.95
$-24.92
$-22.07
$-0.71
$-0.99
$-6.24
$-4.98
$-3.95
$-3.56
$-4.53
$-0.01
$0.00
$-0.15
$-0.04
$-0.02
0.00 -141.56
Forfeitures Insurance
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
' $0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
o.oo o.oo
Ending
Balance
$4,720.05
$351.10
$25,275.37
$140,179.45
$6,800.14
$4,864.36
$332.85
$2~,926.30
$9,236.29
$705.36
$163,638.32
$203,660.57
$137,946.27
$121,738.16
$38,141.48
$1,241.64
$21,959.46
$80,275.98
$48,155.87
$48,254.79
$53,446.18
$72,217.73
$330.51
$474.03
$481.99
$1,547.56
$964.62
1207866.45
Run Date: 4/26/2016
Shares/
Units
4,720.0480
30.4250
2,375.5051
6,618.4822
642.7354
346.7112
31.0493
851.7011
832.8486
60.2875
13,133.0918
15,594.2246
10,482.2391
9,132.6450
2,846.3791
30.8790
603.2820
2,821.6513
1,074.9079
255.9936
1,059.1792
1,883.1220
6.0071
474.0297
481.9871
9.8189
16.5742
3 :06: 41PM
Beginning Shares I
After Tax Balance Units Contributions
American Funds U.S Gvrmt. $0.00 0.0024 $0.00 Mmkt. Fund R6 American Funds Growth Fund of $19,933.02 451.3819 $0.00 America R6 Self Directed Brokerage $17.21 17.2094 $0.00 Invested Account Self Directed Brokerage Liquid $0.06 0.0588 $0.00 Account
Total in$: 19950.30 o.oo
ALLOCATION REPORT FOR THE PERIOD BEGINNING 04/01/15 AND ENDING 06/30/15
Hennepin Healthcare System, Inc. Ret. Plan
GRAND TOTAL
Global Purchase
Earnings New Loans Loan Repays Distributions Transfers Sale
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$288.89 $0.00 $0.00 $0.00 $0.00 $0.00
$0.14 $0.00 $0.00 $0.00 $0.00 $0.00
$0.06 $0.00 $0.00 $0.00 $0.00 $0.00
289.09 0.00 o.oo 0.00 0.00 0.00
Cash: $0.00
Paqe
Ending Shares/
Fees Forfeitures Insurance Balance Units
$0.00 $0.00 $0.00 $0.00 0.0024
$-0.31 $0.00 $0.00 $20,221.60 451.3750
$0.00 $0.00 $0.00 $17.35 17.3470
$0.00 $0.00 $0.00 $0.12 0.1237
-0.31 o.oo o.oo 20239.07
Run Date: 4/26/2016 3 :06: 41PM
ACCOUNT SUMMARY DETAIL
American Funds U.S Gvrmt. Mmkt. Fund R6 American Century Infl-Adj Bond Inst! American Funds American High-Inc R6 American Funds Income Fund of America R6 PIMCO Total Return Inst
American Funds US Government Sec R6 Vanguard Total Bond Market Index I American Funds American Balanced R6 American Funds Trgt Date Ret 2010 R6 American Funds Trgt Date Ret 2015 R6 American Funds Trgt Date Ret 2020 R6 American Funds Trgt Date Ret 2025 R6 American Funds Trgt Date Ret 2030 R6 American Funds Trgt Date Ret 2035 R6 American Funds Trgt Date Ret 2040 R6 American Funds Trgt Date Ret 2045 R6 American Funds Trgt Date Ret 2050 R6 American Funds Trgt Date Ret 2055 R6 American Funds Washington Mutual R6 American Funds American Mutual R6 American Funds AmCap R6
DFA us Small Cap I
American Funds Growth Fund of America R6 Vanguard Institutional Index I
Vanguard Mid-Cap Growth
Vanguard Selected Value Inv
American Funds Euro Pacific Growth R6 American Funds New Perspective R6 American Funds New World R6
Self Directed Brokerage Invested Account Self Directed Brokerage Liquid Account Vanguard Mid-Cap Index Adm
Vanguard Small Cap Index Adm
Vanguard Total Intl Stock Index Admiral
Total in$:
Loan Information
Shares I Beginning
Balance Units Contributions
$6,518,293.75 6,518,293.7501
$75,677.52 6,435.1630
$1,960,984.54 180,569.4785
$10,236,948.71 473,275.4837
$7,155,519.22 658,887.5890
$1,374,800.73
$4,586,929.95
$4,138,911.17
$2,249,523.79
$1,819,388.80
$4,550, 760.98
$4,497,527.00
$5,395,601.53
$5,185,671.07
$7,618,281.03
$3,969,781.62
$1,337,076.65
$63,720.89
$6,518,071.38
$15,931,079.35
$8,588,343.94
$551, 787.92
$30, 774,286.16
$12,029,775.38
$1,809,236.08
$431,867.12
$15,449,915.41
$13,642,823.18
$3,228,032.81
96,748.8201
417,753.1827
167,228.7343
215,471.6274
163,173.8834
387,959.1632
360,957.2229
415,365.7838
397,065.1661
576,269.3665
298,929.3388
102,931.2280
3,977.5838
159,483.0287
430,686.1138
297,896.0783
17,067.3654
696,881.4800
63, 703.5341
69,881.6562
15,021.4649
309,617.5432
358,927.2081
58,606.2602
$42,507,097.65 42,507 ,097.6500
$3, 720, 108.76 3, 720,108. 7600
$2,639,369.93 16,548.8114
$994, 729.33
$744,331.71
16,995.2047
27,588.2770
232296255.05
$1,165,BB4.08
$61,023.88
$2,317.24
$21, 758. 78
$50,860.12
$52,413.33
$14,572.71
$58,141.32
$30,531.93
$23,090.11
$41,644.30
$75,734.28
$101,316.71
$131,710.04
$212,344.59
$291,024.02
$352,064.27
$116,736.35
$11,811.09
$59,769.40
$50,445.05
$60,833.76
$11,573.58
$109,634.96
$109,781.67
$25,074.88
$17,353.85
$116,245.92
$102,919.28
$40,241.61
$0.00
$165,049.40
$26,320.22
$36,799.32
$21,345.11
2602483.08
ALLOCATION REPORT FOR THE PERIOD BEGINNING 04/01/15 AND ENDING 06/30/15
Hennepin Healthcare System, Inc. Ret. Plan
GRAND TOTAL
Global Purchase
Earnings
$653.00
$-1,092.81
$-14,451.94
$-125,024.72
$-132,922.76
$-11,600.63
$-81,477.86
$-11,191.22
$-9,569.41
$-9,566.83
$-14,138.36
$-3,425.36
$27,000.90
$38,581.15
$59,460.33
$30,459.65
$11,616.34
$370.86
$-72, 988.38
$-166,245.40
$168, 776.48
$2,869.31
$455,617.09
$32,949.46
$-6,797.52
$2,860.11
$186,178.95
$137,062.93
$-2,443.86
$322,307.33
$40,330.58
$-32,331.04
$-6,638.86
$-4,869.80
810317.70
$-11,059.97
New Loans
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$-219.16
$0.00
$0.00
$-33,737.00
$0.00
$-9,300.00
$-71,019.84
$-8,800.00
$0.00
$0.00
$-39.23
$0.00
$-12,493.68
$0.00
$-11,890.42
$0.00
$0.00
$0.00
$0.00
$-10,576.67
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
-158076.00
Loan Repays Distributions Transfers
$11,324.97 $-3,179,796.64 $3,232,780.22
$0.00 $0.00 $6,584.22
$557.24 $-8,955.90 $543,027.39
$3,837.30 $-131,504.17 $-70,034.70
$1,724.55 $-9,640.32 $86,643.46
$1,598.04
$46.98
$2,085.50
$0.00
$134.82
$5,973.39
$12,679.45
$11,523.90
$3,087.98
$10,977.10
$1,555.33
$1,787.38
$0.00
$62.66
$1,034.35
$6,179.63
$0.00
$6,097.43
$2,383.25
$0.00
$214.68
$6,665.60
$2,050.74
$326.96
$0.00
$775.43
$268.57
$268.63
$0.00
95221.86
$-4,283.69 $185,763.80
$-70,126.53 $287,486.28
$-13,295.51 $48,990.74
$-11,866.80 $-386,837.01
$-85,191.87 $0.00
$-34,378.10 $166,355.74
$0.00 $180,227.18
$0.00 $-42,744.47
$-163,728.42 $0.00
$0.00 $496.32
$-95,828.14 $-13,675.42
$-66,878.48 $-2,235.46
$0.00 $3,599.68
$-13,966.97 $-39,145.86
$-33,116.10 $508.49
$-129,565.21 $-201,514.75
$0.00 $198,502.20
$-137,265.35 $-639,963.18
$-22,327.97 $-186,930.93
$0.00 $6,597.07
$0.00 $103,869.73
$-251,492.19 $-378,083.39
$-393,636.16 $-491,574.38
$-46,662.05 $-39,222.06
$0.00 $-3,304,135.83
$0.00
$-13,970.80
$0.00
$-1,607.22
-4919084.59
$275,549.68
$19,887.21
$16,594.48
$432,633.55
$160,076.00 $-84,161.89
o.oo $-3,461.91
Total Cash: $0.00
Paoe
Sale Fees
$0.00 $-1,639.86
$0.00 $-10.09
$0.00 $-152.22
$0.00 $-623.06
$0.00 $-477 .53
$0.00 $-201.27
$0.00 $-318.94
$0.00 $-303.05
$0.00 $-672.55
$0.00 $-660.88
$0.00 $-654. 76
$0.00 $-1,476.76
$0.00 $-1,294.84
$0.00 $-1,809.87
$0.00 $-2,621.83
$0.00 $-2, 737 .37
$0.00 $-1,370.26
$0.00 $-138.41
$0.00 $-400.37
$0.00 $-559.19
$0.00 $-626.60
$0.00 $-49.31
$0.00 $-1,364.42
$0.00 $-791.32
$0.00 $-91.72
$0.00 $-62.37
$0.00 $-783.85
$0.00 $-810.64
$0.00 $-309.62
$0.00 $0.00
$0.00 $-11,245.26
$0.00 $-146.54
$0.00 $-127.60
$0.00 $-130.91
0.00 -34663.27
Shares I
Forfeitures Insurance
Ending
Balance Units
$-34,697.69
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
-34697.69
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$6,607,941.63 6,607,941.6343
$83,476.08 7,233.6290
$2,502,767.88 235,222.5455
$9,964,459.48 470,465.5089
$7,153,259.95 676,111.5261
$1,560,649.69
$4, 780,681.20
$4,195, 729.57
$1,863,448.97
$1, 765, 748.34
$4,749,653.17
$0.00 $4,753,111.21
$0.00 $5,521, 797 .06
$0.00 $5,264,846.50
$0.00 $7,906,597.13
$0.00 $4,232,819.94
$0.00 $1,396,732.52
$0.00 $79,364.11
$0.00 $6,451,362.63
$0.00 $15,783,146.55
$0.00 $8,479,933.56
$0.00 $764,683. 70
$0.00 $30,555,152.27
$0.00 $11,964,839.54
$0.00 $1,834,018.79
$0.00 $556,103.11
$0.00 $15,128,646.45
$0.00 $12,988,258.28
$0.00 $3,179,963.79
111,236.6138
445,959.0672
170,766.3641
179,696.1396
159,219.8685
405,953.2626
381,469.5998
422,802.2249
400,064.3236
593, 143.0705
315,882.0851
106,539.4756
4,911.1453
160,441.7466
433,602.9271
298,064.4486
23,615.9266
682,034.6489
63,473.9498
71,085.9997
19,123.2157
299,814.6343
338,676.8782
57,796.5065
$0.00 $39,525,269.15 39,525,269.1500
$0.00 $4,190,568.59 4,190,568.5900
$0.00 $2,639,397 .SS 16, 746.3838
$0.00
$0.00
0.00
$1,041,625.30
$1,191,702.45
230657756.14
$1,238,336.28
Run Date: 4/26/2016
17,897.3420
44,071.8360
3:06:41PM
Rpt 006 - Allocation
Parameters:
Plan Code:
Beginning Date:
Ending Date:
Show Fees:
Headers: Use Trade Date:
Show Plan Totals Only:
Show Plan/Div/Sub-Div TotalsOnly:
Break By:
Division:
Sub-Division:
SSN Display Options:
Model Fund Summary/Detail:
Report Version:
WF106200
07/01/15
09/30/15 y
Default y
y
None
None ALL
ALL Plan Default Display
None
Standard
Run Date: 4/26/2016 3:08: 14PM
Prior Employer Contribution
American Funds u.s Gvrmt. Mmkt. Fund R6 American Century Infl-Adj Bond Instl American Funds American High-Inc R6 American Funds Income Fund of America R6 PIMCO Total Return Inst
American Funds US Government Sec R6 Vanguard Total Bond Market Index I American Funds American Balanced R6 American Funds Trgt Date Ret 2010 R6 American Funds Trgt Date Ret 2015 R6 American Funds Trgt Date Ret 2020 R6 American Funds Trgt Date Ret 2025 R6 American Funds Trgt Date Ret 2030 R6 American Funds Trgt Date Ret 2035 R6 American Funds Trgt Date Ret 2040 R6 American Funds Trgt Date Ret 2045 R6 American Funds Trgt Date Ret 2050 R6 American Funds Trgt Date Ret 2055 R6 American Funds Washington Mutual R6 American Funds American Mutual R6 American Funds AmCap R6
DFA US Small Cap I
American Funds Growth Fund of America R6 Vanguard Institutional Index I
Vanguard Mid-Cap Growth
Vanguard Selected Value Inv
American Funds Euro Pacific Growth R6 American Funds New Perspective R6 American Funds New World R6
Self Directed Brokerage Invested Account Self Directed Brokerage Liquid Account Vanguard Mid-Cap Index Adm
Vanguard Small Cap Index Adm
Vanguard Total Intl Stock Index Admiral
Total in$:
Shares I Beginning
Balance Units Contributions
$5,887,921.27 5,887,921.2665
$52,429.20 4,543.2580
$2,171,935.78 204,129.3022
$9,135,233.92 431,314.1603
$6,459,718.86
$1,319,245.02
$4,232,217 .so
$3,773,177.15
$1,589,960.67
$1,117,547.04
$3,653,909.31
$2,926,208.87
$3,634,656.48
$2,592,864.30
$3,961,207.99
$1,069,360.60
$315,604.18
$11,590.27
$5,666,494.93
$14,917,372.09
$7,510,325.86
$618, 191.04
$28,643,055.88
$10,620,453.35
$1,507,717.43
$402,370.67
$13,579,078. 74
$11,462,658.29
$2,702,319.07
610,559.4384
94,030.2937
394, 796.4081
153,568.4637
153,323.1120
100,770.6977
312,299.9410
234,848 .2238
278,304.4778
197,026.1626
297,164.8908
79,803.0300
24,073.5456
717.2197
140,922.5299
409,817.9146
263,983.3341
19,091.7554
639,353.9260
56,341.9276
58,438.6601
13,836.6807
269,105.8015
298,895.9136
49,115.2140
$37,817,779.97 37,817,779.9698
$3,452,579.33 3,452,579.3308
$2,297,566.11 14,577.5402
$687,965.04
$913,828.45
196704544.66
11,820.7051
33,795.4310
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
0.00
ALLOCATION REPORT FOR THE PERIOD BEGINNING 07/01/15 AND ENDING 09/30/15
Hennepin Healthcare System, Inc. Ret. Plan
GRAND TOTAL
Global Purchase
Earnings
$0.01
$-590.61
$-114,474.24
$-506, 741.60
$-3,821.21
$22,040.66
$50,755.36
$-130,568.45
$-53,427.35
$-38,052.11
$-152,961.08
$-141,436.18
$-232,518.65
$-179,887.55
$-272,337.45
$-76,447.82
$-22,675. 77
$-801.67
$-297,554.99
$-1,004,479.78
$-629,220.65
$-50,295.68
$-1,858,807.09
$-676,927.57
$-124,074.41
$-35,986.07
$-1,308,167.47
$-744,910.67
$-313,801.50
$-2,791,309.75
$-3,169.69
$-171,912.24
$-71,552.54
$-105,789.81
-12041905.62
New Loans
$-11,944.66
$0.00
$0.00
$-79.89
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$-11,549.34
$0.00
$-20,406.00
$0.00
$0.00
$0.00
$-11,864.29
$-7,168.28
$0.00
$0.00
$-13,899.62
$-12,072.93
$0.00
$0.00
$0.00
$-4,714.99
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
-93700.00
Cash:
Loan Repays Distributions Transfers
$11,803.29 $-2,664,773.24 $3,190,937.56
$0.00 $0.00 $1,878.59
$650.08 $-415,010.95 $-25,079.41
$4,034.61 $-189.32 $-72,417.79
$1,700.41
$54.82
$54.83
$623.72
$0.00
$157.29
$6,965.42
$13,921.18
$11,330.05
$5,056.17
$6,422.59
$1,627.64
$2,854.66
$0.00
$73.09
$1,112.81
$1,686.70
$0.00
$7,090.65
$2,069.50
$0.00
$250.46
$2,306.09
$2, 716.17
$381.45
$-3, 120.49
$0.00
$-511.26
$0.00
$-6, 775.21
$-3,255.85
$-151,159.11
$0.00
$0.00
$0.00
$-6,858.51
$-12,191.95
$-18,472.56
$-902.77
$-478,819.80
$-56,085.38
$-107,535.24
$-135,653.78
$3,941.21
$10,627.03
$147,398.62
$-139,891.67
$-1,008.93
$-129,831.11
$239,425.62
$3,967.20
$173,157.67
$315.82
$-116,640.10
$0.00
$1,008.93
$0.00
$-198,478.44.
$-152,634.68
$13,102.51
$-9,891.34
$-299,205.48 $-308,851.99
$-38,533.13 $-82,919.94
$0.00 $2,298.36
$0.00 $-9,001.07
$-235,107.82 $-118,480.61
$-23,401.17 $48,294.45
$-119,699.33 $-3,982.09
$0.00 $-1,354,273.34 $-2,064,245.60
$904.64 $-131,929.12 $-431,936.24
$313.30 $-1,875.91 $19,887.00
$313.37
$0.00
86474.99
$0.00
Paqe
$0.00
$-1,505.46
-6266846.18
$12,780.12
$-3,729.68
o.oo
Sale Fees
$0.00 $-1,170.56
$0.00 $-1.45
$0.00 $-119.22
$0.00 $-447.72
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$-321.03
$-146.68
$-164.09
$-232.77
$-296.00
$-251.81
$-336.97
$-471.05
$-816.95
$-431.63
$-732.16
$-474.07
$-267.26
$-23.92
$-306.89
$-489.20
$-404.50
$-16.56
$0.00 $-1,141.17
$0.00 $-531.37
$0.00 $-37.68
$0.00 $-17.21
$0.00 $-558.63
$0.00 $-609.54
$0.00 $-171.39
$0.00 $0.00
$0.00 $-6,929.28
$0.00 $-55.11
$0.00
$0.00
$-32.09
$-33.72
o.oo -18039.68
Shares I
Forfeitures Insurance
Ending
Balance Units
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
0.00
$0.00 $6,412, 773.67 6,412, 773.6708
$0.00
$0.00
$0.00
$53,715.72 4,707.7760
$1,617,902.04 164,588.2034
$8,559,392.21 431,638.5380
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$6,458,097. 75
$1,351,820.85
$4,429, 750.96
$3,503,107.98
$1,528,453.18
$946,313.45
$3,595,843.19
$2,802, 190.02
$3,574,259.26
$2,417,917.11
$3,550,656.35
$981,874.40
$278,052.19
$9,861.91
$4,679,543.60
$13,697,627 .59
$6,787,954.67
$422,333.68
$0.00 $26,168,241.18
$0.00 $9,811,537.92
$0.00 $1,385,903.70
$0.00 $357,616.78
$0.00 $11,919,070.31
$0.00 $10,740,032.54
$0.00 $2,265,046.21
616,819.2690
95,265. 7403
410,923.0945
148,436. 7788
152,540.2372
88,440.5095
320,199.7496
236,272.3458
292,014.6454
197,380.9886
286,805.8453
78,992.3089
22,866.1337
657.8992
124,489.0557
406,337 .2170
260,374.1724
14,498.2383
625,585.4932
55,938.0725
58,526.3385
13,540.9610
261,900.0287
299,332.0106
46,817.8217
$0.00 $31,607,951.28 31,607,951.2810
$0.00 $2,879,519.63 2,879,519.6327
$0.00 $2,143,923.15 14,836.8384
$0.00
$0.00
o.oo
$629,473.89
$802, 769. 78
178370528.17
Run Date: 4/26/2016
12, 166.0977
33,758.1910
3:08:14PM
Rollover
American Funds U.S Gvrmt. Mmkt. Fund R6 American Century Infl-Adj Bond Instl American Funds American High-Inc R6 American Funds Income Fund of America R6 PIMCO Total Return Inst
American Funds US Government Sec R6 Vanguard Total Bond Market Index I American Funds American Balanced R6 American Funds Trgt Date Ret 2015 R6 American Funds Trgt Date Ret 2020 R6 American Funds Trgt Date Ret 2025 R6 American Funds Trgt Date Ret 2030 R6 American Funds Trgt Date Ret 2035 R6 American Funds Trgt Date Ret 2040 R6 American Funds Trgt Date Ret 2045 R6 American Funds Washington Mutual R6 American Funds American Mutual R6 American Funds AmCap R6
American Funds Growth Fund of America R6 Vanguard Institutional Index I
American Funds Euro Pacific Growth R6 American Funds New Perspective R6 American Funds New World R6
Self Directed Brokerage Invested Account Self Directed Brokerage Liquid Account Vanguard Mid-Cap Index Adm
Vanguard Small Cap Index Adm
Total in$:
Beginning
Balance
$4,720.05
$351.10
$25,275.37
$140,179.45
$6,800.14
$4,864.36
$332.85
$20,926.30
$9,236.29
$705.36
$163,r;i38.32
$203,660.57
$137,946.27
$121,738.16
$38,141.48
$1,241.64
$21,959.46
$80,275.98
$48,155.87
$48,254.79
$53,446.18
$72,217.73
$330.51
$474.03
$481.99
$1,547.56
$964.62
1207866A5
Shares I
Units Contributions
4, 720 .0480 $0 .00
30 .4250 $0 .00
2,375.5051 $0.00
6,618.4822 $0.00
642.7354 $0.00
346. 7112 $0.00
31.0493 $0.00
851.7011 $0.00
832.8486 $0.00
60.2875 $0.00
13,133.0918 $0.00
15,594.2246 $0.00
10,482.2391 $0.00
9,132.6450 $0.00
2,846.3791 $0.00
30.8790 $0.00
603.2820 $0.00
2,821.6513 $0.00
1,074.9079 $0.00
255.9936 $0.00
1,059.1792 $0.00
1,883.1220 $0.00
6.0071 $0.00
474.0297 $0.00
481.9871 $0.00
9.8189 $0.00
16.5742 $0.00
o.oo
ALLOCATION REPORT FOR THE PERIOD BEGINNING 07/01/15 AND ENDING 09/30/15
Earnings
$0.00
$-3.96
$-1,543.89
$-7,776.92
$-4.63
$80.94
$3.93
$-727.23
$-324.64
$-28.33
$-7,878.93
$-12, 785.89
$-9,537.24
$-8,281.33
$-1,990.87
$-74.32
$-1,497.96
$-6,714.90
$-3,193.87
$-3,110.53
$-5,242.53
$-4,650.89
$-39.89
$-40.14
$0.00
$-115.29
$-99.63
-75578.95
Hennepin Healthcare System, Inc. Ret. Plan
New Loans
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
o.oo
Cash:
GRAND TOTAL
Loan Repays
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$23.52
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
23.52
$0.00
Paqe
Distributions
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$-14,684.12
$-9,000.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
-23684.12
Transfers
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$-0.56
$0.56
$0.00
$0.00
o.oo
Global Purchase
Sale
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Fees
$-2.80
$-0.Dl
$-0.34
$-8.47
$-0.84
$-0.49
$-0.01
$-0.96
$-3.84
$-0.02
$-14.81
$-17.22
$-18.28
$-24.45
$-21.03
$-0.72
$-0.98
$-6.29
$-5.06
$-4.00
$-3.54
$-4.59
$-0.01
$0.00
$-0.15
$-0.04
$-0.02
0.00 -138.97
Forfeitures Insurance
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
0.00 o.oo
Ending
Balance
$4,717.25
$347.14
$23,731.14
$132,394.07
$6, 794.67
$4,944.80
$336.77
$20,198.10
$8,907.81
$677.01
$155,744.58
$190,857.46
$128,390.74
$98, 748.25
$27,129.58
$1,166.61
$20,460.52
$73,554.79
$44,980.47
$45,140.26
$48,200.11
$67,562.24
$290.61
$433.33
$482.41
$1,432.23
$864.96
1108487.93
Run Date: 4/26/2016
Shares I
Units
4,717.2480
30.4240
2,414.1548
6,676.4532
648.9659
348.4711
31.2399
855.8519
832.5060
60.2858
13,131.9210
15,592.9299
10,480.8770
7,976.4340
2,182.5890
31.0351
606.9570
2,821.4342
1,075.3160
257.3561
1,059.1103
1,883.0057
6.0069
433.3275
482.4060
9.9116
16.7175
3: 08: 14 PM
ALLOCATION REPORT FOR THE PERIOD BEGINNING 07/01/15 AND ENDING 09/30/15
Hennepin Healthcare System, Inc. Ret. Plan
GRAND TOTAL
Beginning Shares I Global Purchase Ending Shares/
After Tax Balance Units Contributions Earnings New Loans Loan Repays Distributions Transfers Sale Fees Forfeitures Insurance Balance Units
American Funds U.S Gvrmt. $0.00 0.0024 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0.0024 Mmkt. Fund R6 American Funds Growth Fund of $20,221.60 451.3750 $0.00 $-1,340.57 $0.00 $0.00 $0.00 $0.00 $0.00 $-0.22 $0.00 $0.00 $18,880.81 451.3700 America R6 Self Directed Brokerage $17.35 17.3470 $0.00 $-2.02 $0.00 $0.00 $0.00 $-0.07 $0.00 $0.00 $0.00 $0.00 $15.25 15.2549 Invested Account Self Directed Brokerage Liquid $0.12 0.1237 $0.00 $0.00 $0.00 $0.00 $0.00 $0.07 $0.00 $-0.02 $0.00 $0.00 $0.18 0.1756 Account
Total in$: 20239.07 0.00 ·1342.59 o.oo o.oo o.oo o.oo o.oo -0.24 o.oo o.oo 18896.24
Cash: $0.00
Paqe Run Date: 4/26/2016 3:08:14PM
ACCOUNT SUMMARY DETAIL
American Funds U.S Gvrmt. Mmkt. Fund R6 American Century Infl-Adj Bond Instl American Funds American High-Inc R6 American Funds Income Fund of America R6 PIMCO Total Return Inst
American Funds US Government Sec R6 Vanguard Total Bond Market Index I American Funds American Balanced R6 American Funds Trgt Date Ret 2010 R6 American Funds Trgt Date Ret 2015 R6 American Funds Trgt Date Ret 2020 R6 American Funds Trgt Date Ret 2025 R6 American Funds Trgt Date Ret 2030 R6 American Funds Trgt Date Ret 2035 R6 American Funds Trgt Date Ret 2040 R6 American Funds Trgt Date Ret 2045 R6 American Funds Trgt Date Ret 2050 R6 American Funds Trgt Date Ret 2055 R6 American Funds Washington Mutual R6 American Funds American Mutual R6 American Funds AmCap R6
DFA us Small Cap I
American Funds Growth Fund of America R6 Vanguard Institutional Index I
Vanguard Mid-Cap Growth
Vanguard Selected Value Inv
American Funds Euro Pacific Growth R6 American Funds New Perspective R6 American Funds New World R6
Self Directed Brokerage Invested Account Self Directed Brokerage Liquid Account Vanguard Mid-Cap Index Adm
Vanguard Small Cap Index Adm
Vanguard Total Intl Stock Index Admiral
Total in$:
Loan Information
Shares I Beginning
Balance Units Contributions
$6,607,941.63 6,607,941.6343
$83,476.08 7,233.6290
$2,502, 767 .88 235,222.5455
$9 '964,459 .48 470,465 .5089
$7,153,259.95 676,111.5261
$1,560,649.69 111,236.6138
$4,780,681.20 445,959.0672
$4,195,729.57 170,766.3641
$1,863,448.97 179,696.1396
$1,765, 748.34 159,219.8685
$4,749,653.17 405,953.2626
$4,753,111.21 381,469.5998
$5,521, 797.06 422,802.2249
$5,264,846.50 400,064.3236
$7,906,597.13 593,143.0705
$4,232,819.94 315,882.0851
$1,396, 732.52 106,539.4756
$79,364.11 4,911.1453
$6,451,362.63
$15,783,146.55
$8,479,933.56
$764,683.70
$30,555,152.27
$11,964,839.54
$1,834,018.79
$556,103.11
$15,128,646.45
$12, 988,258.28
$3,179,963.79
160,441. 7466
433,602.9271
298,064.4486
23,615.9266
682,034.6489
63,473.9498
71,085.9997
19,123.2157
299,814.6343
338,676.8782
57,796.5065
$39,525,269.15 39,525,269.1500
$4,190,568.59 4,190,568.5900
$2,639,397.55 16,746.3838
$1,041,625.30
$1,191,702.45
17 ,897 .3420
44,071.8360
230657756.14
$1,238,336.28
$55,903.98
$1,950.99
$15,037.22
$29,490.43
$34,218.55
$5,718.55
$48,069.89
$20,839.66
$20,698.07
$43,899.79
$70,632.56
$96,591.20
$123,507.90
$199,141.21
$257,275.01
$375,407.59
$146,114.57
$14,083.23
$47,082.77
$44,770.47
$38,170.94
$10,410.56
$76,492.24
$77,592.76
$21,048.35
$13,192.42
$78,521.61
$59,332.15
$26,105.92
$0.00
$107,320.80
$21,010.37
$27,975.96
$20,321.40
2227929.12
ALLOCATION REPORT FOR THE PERIOD BEGINNING 07/01/15 AND ENDING 09/30/15
Hennepin Healthcare System, Inc. Ret. Plan
GRAND TOTAL
Global Purchase Ending Shares/
Earnings
$-0.02
$-959.39
$-134,901.71
$-553,915.97
$-3,944.66
$26,145.01
$57,688.34
$-145,918.17
$-63,161.47
$-60 ,846.09
$-202,612.84
$-231,983.20
$-356,328.52
$-374,025.49
$-563,138.45
$-320,929.71
$-106,064.68
$-6,326.02
$-346,409.28
$-1,063,908.34
$-712,007 ;09
$-64,520.26
$-1,988,162.86
$-763,933.73
$-150,187.25
$-50,459.92
$-1,464,295.13
$-845,396.13
$-372,831.39
$-2,933,486.91
$-8,343.04
$-198,313.51
$-111,931.58
$-138, 729.62
-14254139.09
$-10,967.12
New Loans
$-11,944.66
$0.00
$0.00
$-79.89
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$-11,549.34
$0.00
$-20,406.00
$0.00
$0.00
$0.00
$-11,864.29
$-7,168.28
$0.00
$0.00
$-13,899.62
$-12,072.93
$0.00
$0.00
$0.00
$-4,714.99
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
-93700.00
Loan Repays Distributions Transfers
$11,803.29 $-2,779,848.86 $3,650,339.71
$0.00 $0.00 $2,358.29
$650.08 $-423,852.01 $-30,638.08
$4,034.61 $-193.35 $-82,455.06
$1,700.41 $-23,246.39 $-28,307.89
$54.82 $0.00 $14,146.36
$54.83 $-511.26 $206,641.85
$623.72 $0.00 $-145,462.12
$0.00 $-7,586.90 $-3,995.45
$157.29 $-3,255.85 $-210,539.91
$6,965.42 $-187,317.93 $334,756.52
$13,921.18 $-21,478.22 $4,980.23
$11,330.05 $0.00 $153,168.84
$5,056.17 $0.00 $-26,959.77
$6,422.59 $-21,542.63 $-171,656.09
$1,627.64 $-21,191.95 $-99,224.72
$2,854.66 $-18,472.56 $-48,094.27
$0.00 $-902.77 $-2,902.93
$73.09
$1,112.81
$1,686.70
$0.00
$7,114.17
$2,069.50
$0.00
$250.46
$2,306.09
$2,716.17
$381.45
$-488,043.47 $-184,881.74
$-71,492.63 $-173, 757.38
$-113,026.32 $13,339.39
$-138,366.55 $-14,328.85
$-314,213.62 $-321,941.22
$-55,134.09 $-104,976.97
$0.00 $-53,684.59
$0.00 $-13,876.81
$-238,599.59 $-132,466.34
$-30,255.13 $34,005.78
$-122,261.33 $-3,275.41
$0.00 $-1,416,919.87 $-2,056,412.81
$904.64 $-138,747.72 $-507,505.21
$313.30 $-1,875.91 $2,321.58
$313.37
$0.00
86498.51
$0.00
$-1,505.46
-6639842.37
$15,554.86
$-14,269.79
$94,500.00 $-75,531.39
0.00
$-35,459.11
Total Cash: $0.00
Paqe
Sale Fees Forfeitures Insurance Balance Units
$0.00 $-1,430.08 $-217,400.00
$0.00 $-12.73 $0.00
$0.00 $-160.41 $0.00
$0.00 $-526.03 $0.00
$0.00 $-428.19 $0.00
$0.00 $-159.29 $0.00
$0.00 $-287.88 $0.00
$0.00 $-284.99 $0.00
$0.00 $-548.97 $0.00
$0.00 $-581.11 $0.00
$0.00 $-660.06 $0.00
$0.00 $-1,099.53 $0.00
$0.00 $-1,507.71 $0.00
$0.00 $-1,404.31 $0.00
$0.00 $-2,077.22 $0.00
$0.00 $-2,637.56 $0.00
$0.00 $-1,366.09 $0.00
$0.00 $-139.23 $0.00
$0.00 $-430.88
$0.00 $-544.12
$0.00 $"525.27
$0.00 $-51.75
$0.00 $-1,264.16
$0.00 $-820.98
$0.00 $-99.88
$0.00 $-61.01
$0.00 $-678.82
$0.00 $-719.62
$0.00 $-238.60
$0.00 $0.00
$0.00 $-7,118.54
$0.00 $-143.97
$0.00 $-134.10
$0.00 $-137.00
0.00 -28280.09
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
-217400.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$7,315,365.00 7,315,364.9975
$86,813.24 7,608.5220
$1,928,902.97 196,226.1414
$9,360,814.21 472,053.1626
$7,133,251.77 681,303.8942
$1,606,555.14 113,217.4167
$5,092,336.97 472,387.4742
$3,925,527.67 166,335.9181
$1,808,854.25 180,524.3763
$1,534,582.47 143,418.9220
$4, 771,416.84 424,881.2857
$4,614,042.88 389,042.4012
$5,440,418.28 444,478.6173
$5,066,654.31 413,604.4332
$7,391,474.34 597,049.6232
$4,165,871.23 335,146.5189
$1,371, 704.16 112,804.6181
$83, 176.39 5,548. 7919
$0.00 $5,466,888.83 145,434.6589
$0.00 $14,512,159.08
$0.00 $7,707,571.91
$0.00 $557,826.85
$0.00 $27,999,277.20
$0.00 $11,107,563.10
$0.00 $1,651,095.42
$0.00 $505, 148.25
$0.00 $13,373,434.26
$0.00 $12,203,226.51
$0.00 $2,707,844.43
430,500.1209
295,649.0951
19,149.5658
669,358.7664
63,327.0416
69, 725.3134
19,127.1583
293,857.0482
340,112.2215
55,970.3272
$0.00 $33,118,449.56 33,118,449.5600
$0.00 $3,637,079.52 3,637,079.5200
$0.00 $2,462,709.41 17,042.9717
$0.00
$0.00
0.00
$973,403.82
$1,057,381.98
211738822.i2
$1,221,845.78
Run Date: 4/26/2016
18,813.3710
44,465.1800
3:OB:14PM